{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["Apresentação","Inicio","Capa","Resumo_proposta","Cenario","Tarifa","Apura","Consumo","DR_Frota","DR_Equip","DR_Invest","Renov_Frota","Fx_caixa","Reajuste","Encargos","CustoCapital","Coeficientes","Hist_Grafico","Hist_Passageiros","Hist_AVC","Hist_TTT","hist_viagens","Hist_frota","Hist_salarial","Hist_Motorista","Hist_Pessoal","hist_tarifa","Hist_Combustivel"],"not_rendered":{"charts":3,"images":10,"macros":1,"external_links":0,"defined_names":107,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Apresentação","index":0,"n_rows":284,"n_cols":12,"rows_kept":284,"cut":false,"hidden":false,"merged":[[240,3,240,9],[244,3,245,9],[50,2,50,9],[37,2,37,9],[272,4,272,9],[200,4,200,9],[203,4,204,9],[48,2,48,9],[52,2,53,9],[263,3,264,9],[178,4,178,9],[180,4,182,9],[185,4,188,9],[164,4,164,9],[166,4,167,9],[170,4,172,9],[174,4,176,9],[215,3,216,9],[261,3,261,7],[229,3,229,7],[235,3,235,7],[242,3,242,7],[249,3,249,7],[253,3,253,7],[257,3,257,7],[247,3,247,9],[251,3,251,9],[255,3,255,9],[259,3,259,9],[8,2,9,9],[11,2,12,9],[33,5,33,8],[92,3,93,9],[76,3,76,9],[82,3,82,9],[88,3,88,9],[120,3,120,7],[86,3,86,9],[112,3,112,7],[114,3,116,9],[122,3,124,9],[206,4,208,9],[218,3,218,9],[157,4,158,9],[227,3,227,9],[14,4,14,9],[15,4,15,9],[16,4,16,9],[1,1,1,10],[2,1,2,10],[3,1,3,10],[84,3,84,7],[90,3,90,7],[80,3,80,9],[72,3,74,9],[5,1,6,10],[70,3,70,7],[78,3,78,7],[68,3,68,7],[34,5,34,8],[35,5,35,8],[39,5,39,8],[40,5,40,8],[41,5,41,8],[29,5,29,8],[30,5,30,8],[31,5,31,8],[32,5,32,8],[44,5,44,8],[45,5,45,8],[66,2,66,9],[19,2,20,9],[17,4,17,9],[22,2,24,9],[26,2,27,9],[191,4,193,9],[196,4,197,9],[161,4,162,9],[153,4,154,9],[144,3,144,7],[118,3,118,9],[146,3,147,9],[150,4,150,9],[42,5,42,8],[43,5,43,8],[60,2,61,9],[280,3,280,9],[281,3,281,9],[266,2,266,9],[268,4,268,9],[269,4,269,9],[270,4,270,9],[271,4,271,9],[273,4,273,9],[274,4,274,9],[275,4,275,9],[276,4,276,9],[277,4,277,9],[278,4,278,9],[237,3,238,9],[220,3,220,7],[222,3,223,9],[225,3,225,9],[103,3,103,7],[105,3,106,9],[210,4,211,9],[108,3,110,9],[231,3,233,9],[213,3,213,7]]}
[" "," "," "," "," "," "," "," "," "," "," "," "]
[" ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ","Apresentação do sistema",null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"      A apuração do valor da tarifa do SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS DE CHAPECÓ - STPP/Chapecó será efetuado com a elaboração da presente planilha como segue:",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"      O sistema esta elaborado para, além de apuração da tarifa, fazer a comparação entre cenários diferentes. Como por exemplo:",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Cenário",{"$f":"+Cenario!D11","v":1},{"$f":"+Cenario!E11","v":"Prefeitura Chapecó - Base Edital - base 10/17"},null,null,null,null,null,null," "]
[" ",null,"Cenário",{"$f":"+Cenario!D12","v":2},{"$f":"+Cenario!E12","v":"Prefeitura Chapecó - Base Edital - base 10/17 - PROPOSTA "},null,null,null,null,null,null," "]
[" ",null,"Cenário",{"$f":"+Cenario!D13","v":3},{"$f":"+Cenario!E13","v":"Prefeitura Chapecó - Base Edital - base 10/17 - NÃO USAR"},null,null,null,null,null,null," "]
[" ",null,"Cenário",{"$f":"+Cenario!D14","v":4},{"$f":"+Cenario!E14","v":"Prefeitura Chapecó - Base Edital - base 10/17 - NÃO USAR"},null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"      O objetivo é possibilitar a comparação entre os valores da composição da tarifa de um período em utilização e os reajustes ou reequilíbrios que poderão advir ao longo da concessão.",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"      Por questão de segurança todas as pastas estão bloqueadas, mas não impede de fazer o preenchimento. Recomenda-se sempre utilizar a pasta bloqueada para evitar erros. As informações a serem preenchidas todas estão desbloqueadas. Não existe senha para desbloqueio.",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"      Para facilitar a dinâmica e o preenchimento das informações necessárias para cálculo da tarifa, foram elaborados padrão de cores, como segue:",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,"Laranja",{"$f":"+Inicio!K5","v":"Referência de dados"},null,null,null,null,null," "]
[" ",null,null,null,"Verde água",{"$f":"+Inicio!K6","v":"Cabeçalho / Entrada dados"},null,null,null,null,null," "]
[" ",null,null,null,"Verde oliva",{"$f":"+Inicio!K7","v":"Referência à outra pasta"},null,null,null,null,null," "]
[" ",null,null,null,"Azul claro",{"$f":"+Inicio!K8","v":"Entrada de dados - Indicação da linha "},null,null,null,null,null," "]
[" ",null,null,null,"Verde escuro",{"$f":"+Inicio!K9","v":"Area útil"},null,null,null,null,null," "]
[" ",null,null,null,"Verde claro",{"$f":"+Inicio!K10","v":"Resultado - Tarifa e Fluxo de Caixa"},null,null,null,null,null," "]
[" ",null,null,null,"Vinho",{"$f":"+Inicio!K11","v":"Realce e teste"},null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"      Atalhos ",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,{"$f":"+Inicio!J13","v":"Ctrl = O"},{"$f":"+Inicio!K13","v":"Bloqueio da Pasta "},null,null,null,null,null," "]
[" ",null,null,null,{"$f":"+Inicio!J14","v":"Ctrl = D"},{"$f":"+Inicio!K14","v":"Desbloqueio da Pasta "},null,null,null,null,null," "]
[" ",null,null,null,{"$f":"+Inicio!J15","v":"Ctrl = I"},{"$f":"+Inicio!K15","v":"Link pasta \"Início\""},null,null,null,null,null," "]
[" ",null,null,null,{"$f":"+Inicio!J16","v":"Ctrl = Y"},{"$f":"+Inicio!K16","v":"Visualização das pastas"},null,null,null,null,null," "]
[" ",null,null,null,{"$f":"+Inicio!J17","v":"Ctrl = S"},{"$f":"+Inicio!K17","v":"Link pasta \"Cenário\""},null,null,null,null,null," "]
[" ",null,null,null,{"$f":"+Inicio!J18","v":"Ctrl = H"},{"$f":"+Inicio!K18","v":"Aumenta o \"ZOON\""},null,null,null,null,null," "]
[" ",null,null,null,{"$f":"+Inicio!J19","v":"Ctrl = J"},{"$f":"+Inicio!K19","v":"Diminui o \"ZOON\""},null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"      Ajuste do zoon de visualização = botões (+) e (-) = ",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"      Digitação de informações",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"      Quando houver a necessidade de preenchimento de informações, principalmente na pasta \"CONSUMO\" e todos os campos estão identificados com (?) assim como segue:",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"      A informações de coeficientes ou valores de referência que são fixos e não devem ser alterados estão assim demonstrados:",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"      A distribuição das pastas da planilha estão assim organizadas com o seu conteúdo e forma de preenchimento e utilização:",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pastas","Descrição",null,null,null,null,null,"LINK",null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Inicio","Informações gerais das planilhas",null,null,null,null," "," ",null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Informações gerais das pastas e sua utilização. Cada pasta terá um link para se deslocar e em todas as pasta também um link para voltar ao ínicio. Por regra geral todas as pasta se ajustam ao tamanho do monitor.",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Nesta pasta não tem nenhuma informação a preencher",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Capa","Capa da Planilha",null,null,null,null,null," ",null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Capa da Planilha - Anexo IX",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Nesta pasta não tem nenhuma informação a preencher",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Resumo","Resumo da apuração do Custo e da Taxa de Retorno",null,null,null,null,null," ",null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Informações dos dados Apurados Custo da Tarifa, Nova Tarifa e Taxa de Retorno",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Nesta pasta não tem nenhuma informação a preencher",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Cenário","Escolha do CENÁRIO",null,null,null,null,null," ",null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Nesta pasta deve ser escolhido o CENÁRIO, a tarifa base e o método de depreciação a ser utilizado . Digite o número conforme abaixo: ",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Demonstração da escolha da tarifa base",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Com a escolha da tarifa base, automaticamente será alterado o cálculo de passageiros equivalentes e IPK.",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Os coeficientes de depreciação e remuneração são automaticamente calculados conforme as informações de vida útil e valor residual e o críterio é aquele indicado na pasta \"CENÁRIO\". (Depreciação linear ou Depreciação acelerada - método COLE).",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Apura","Apuração dos Custos do Sistema (km, Veiculo e Mensal)",null,null,null,null,null," ",null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Nesta pasta serão efetuadas todos os cálculo do custo da tarifa conforme as informações de todas as outras pastas identificadas nas referências, considerando cada CENÁRIO e o seu resultado \"Valor custo por KM\", \"Valor custo por Veiculo\" e \"Valor custo Mensal\".",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Nesta pasta não tem nenhuma informação a preencher",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Tarifa","Definição da Tarifa e resultado do Fluxo de caixa ",null,null,null,null,null," ",null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Nesta pasta será deferida a nova tarifa a ser utilizadas (quadro em verde) e fazer a digitação do resultado do fluxo de caixa (cor amarelo) também no quadro verde: taxa de desconto, VPL - valor presente líquido e TIR - taxa de retorno, conforme abaixo:",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Consumo","Dados, Consumo, Coeficientes e Valores de Referência",null,null,null,null,null," ",null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Esta pasta é uma das mais importantes da planilha, é onde são lançadas a maioria das informações necessárias para fazer os cálculos da tarifa, conforme segue:",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,1,"Quilometragem",null,null,null,null,null,null," "]
[" ",null,null,null,"Informações do percurso operacional e ocioso dos últimos 12 meses (mês a mês).",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,2,"Passageiros",null,null,null,null,null,null," "]
[" ",null,null,null,"Informações da tarifa atual e quantidade de passageiros transportados nos últimos 12 meses (mês a mês), antecipado, embarcado, estudante, vale transporte e gratuidades.",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,3,"Combustíveis",null,null,null,null,null,null," "]
[" ",null,null,null,"Informações do preço do combustível, coeficiente de consumo de combustível e coeficiente de consumo de  lubrificantes.",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,4,"Despesas de Pessoal",null,null,null,null,null,null," "]
[" ",null,null,null,"Informações do salário base e fator de utilização de: motorista, cobrador, fiscal/despachante e bilheteiro/agente terminal. ",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,"Informações do percentual de encargos sociais. ",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,"Informações de percentual de pessoal indireto: pessoal de manutenção, pessoal de administração, controle e venda, benefícios sociais e honorários da diretoria.",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null," ",null," "]
[" ",null,null,5,"Despesas Administrativas",null,null,null,null,null,null," "]
[" ",null,null,null,"Informações das despesas mensais correspondentes aos Serviços de Bilhetagem; Serviço de atendimento ao passageiros SAC; e Serviço de manutenção de abrigos e terminais. Nestas despesas não poderão incluír despesas de pessoal.",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,"Informações do percentual atribuído às Despesas Aadministrativas Gerias, que inclui: Veículo de Apoio, treinamento, atualização tecnológica, assessoria técnica, manutenção e segurança, material de consumo. O percentual é sobre Valor do Veiculo Novo Leve.",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,"Informações das despesas mensais de: outras e despesas bancárias. ",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,"Informações das despesas anuais por veiculo correspondentes a Gerenciamento de Riscos: Seguro de responsabilidade civil; Seguro obrigatório; Despesa com emplacamento de veículos e IPVA.",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,6,"Custo dos Veículos",null,null,null,null,null,null," "]
[" ",null,null,null,"Informações por categoria de veículo (Micro onibus, Leve, Pesado e Articulado ) para: valor veiculo novo com rodagem; Valor residual do veículo; Vida útil do veículo; Valor dos Pneus; Valor do protetor; Valor da camara; Quantidade de recapagem; Coeficiente de peças e assessórios sobre veículo novo.",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,7,"Equipamentos",null,null,null,null,null,null," "]
[" ",null,null,null,"Informações do valor por veículo referente a: Sistema de bilhetagem, monitoramento e validação, máquinas instalações e equipamentos; Valor residual de equipamentos; e Vida útil de equipamentos.",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null," ",null," "]
[" ",null,null,8,"Investimentos Iniciais",null,null,null,null,null,null," "]
[" ",null,null,null,"Informações do valor de investimentos iniciais, valor residual e a vida útil dos itens terrenos, construções e outorga.",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,9,"Receitas Complementares",null,null,null,null,null,null," "]
[" ",null,null,null,"Informações do valor por veículo das receitas complementares referente a publicidade.",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,10,"Alíquotas",null,null,null,null,null,null," "]
[" ",null,null,null,"Informações dos percentuais das alíquotas de impostos sobre a receita,(PIS, COFINS, ISS e CPRB-contribuição previdenciária sobre a receita bruta).",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,"Informações dos percentuais das alíquotas de impostos sobre o resultado,(CSLL - contribuição social sobre o lucro líquido, imposto de renda, adicional de imposto de renda e valor do limite adicional do imposto de renda.",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,"Informações dos percentuais da remuneração de capital (anual) e taxa de desconto - TIR - taxa interna de retorno mínima.",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"DR_Frota","Dados da Frota - Depreciação e Amortização",null,null,null,null,null," ",null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Nesta pasta deve ser informado a quantidade de Veículos da frota, por idade, conforme a categoria. (micro ônibus, leve, pesado e articulado.",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Os cálculos de depreciação e remuneração serão automáticos.",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"DR_Equip","Dados de Equipamentos - Depreciação e Amortização",null,null,null,null,null," ",null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Nesta pasta deve ser informado a quantidade total de veículos da frota, por idade, e que se utilizam do sistema de bilhetagem. Monitoramento e validação.",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Esta informação deve levar em conta a data de instalação em cada veículo.",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Os cálculos de depreciação e remuneração serão automáticos.",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"DR_Invest","Dados Investimentos iniciais - Depreciação e Amortização",null,null,null,null,null," ",null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Nesta pasta não tem nenhuma informação para ser preenchida. Os cálculos da depreciação e remuneração serão autimáticos e levam em conta o valor dos investimentos iniciais, a vida útil, o valor residual e o ano do cálculo, conforme dados da pasta \"Consumo\".",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Renov_Frota","Movimento de Renovção da Frota",null,null,null,null,null," ",null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Nesta pasta será demonstrado a movimentação da frota de veiculos até o final da concessão. Os cálculo são automaticos e serão base para a confecção do \"Fluxo de Caixa\".",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Nesta pasta não tem nenhuma informação a preencher",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Fluxo_Caixa","Demonstração do Fluxo de Caixa ",null,null,null,null,null," ",null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Nesta pasta será feita automaticamente a \"Demonstração do Resultado Economico\" e a \"Demonstração do Fluxo de Caixa\", ambas com base da informações de outras pastas.",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Nesta pasta não tem nenhuma informação a preencher",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Reajuste","Demonstração do cálculo de reajuste da tarifa",null,null,null,null,null," ",null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Nesta pasta será feito o preenchimento de informações para a reajuste anual da tarifa.",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Encargos","Composição do Encargos sociais sobre folha",null,null,null,null,null," ",null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Nesta pasta é demonstrado o encargos sobre a folha de pagamento.",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Custo_capital","Apuração do Custo médio ponderado de capital",null,null,null,null,null," ",null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Nesta pasta é demonstrado o custo médio ponderado de capital.",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Coeficientes","Cálculo Coeficientes de Depreciação e Remuneração",null,null,null,null,null," ",null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Nesta pasta é demonstrado como é cálculado os coeficientes de Depreciação e Remuneração de ambos os métodos, Linear e Acelerado (cole).",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"      No final da planilha encontran-se as pastas com o histórico de várias informações:",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,1,"Histórico de passageiros - gráfico.",null,null,null,null,null,null," "]
[" ",null,null,2,"Histórico de passageiros - Consolidado.",null,null,null,null,null,null," "]
[" ",null,null,3,"Histórico de passageiros - Empresa AVC ",null,null,null,null,null,null," "]
[" ",null,null,4,"Histórico de passageiros - Empresa TTT",null,null,null,null,null,null," "]
[" ",null,null,5,"Histórico de Viagens",null,null,null,null,null,null," "]
[" ",null,null,6,"Histórico Valores da Frota.",null,null,null,null,null,null," "]
[" ",null,null,7,"Histórico Salarial por departamento.",null,null,null,null,null,null," "]
[" ",null,null,8,"Histórico Remuneração motorista.",null,null,null,null,null,null," "]
[" ",null,null,9,"Histórico valores total da folha.",null,null,null,null,null,null," "]
[" ",null,null,10,"Histórico das tarifas",null,null,null,null,null,null," "]
[" ",null,null,11,"Histórico Combustíveis.",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"ELABORADO PELA CONTROLADORIA GERAL DO MUNICÍPIO",null,null,null,null,null,null,null," "]
[" ",null,null,"Pedro Milton Golfe",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Inicio","index":1,"n_rows":28,"n_cols":13,"rows_kept":28,"cut":false,"hidden":false,"merged":[[22,9,22,10],[23,9,23,10],[22,3,23,3],[22,4,23,4],[1,1,1,11],[22,2,23,2],[3,2,3,3]]}
["pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe"]
["pedro milton golfe","Informações das pastas da planilha",null,null,null,null,null,null,null,null,null,null,"pedro milton golfe"]
["pedro milton golfe",null,null,null,null,null,null,null,null,null,null,null,"pedro milton golfe"]
["pedro milton golfe",null,"Pastas",null,"Descrição",null,"\"LINK\"",null,null,"Cores","Descrição",null,"pedro milton golfe"]
["pedro milton golfe",null,1,"Apresentação","Descrição das pastas da planilha",null," ",null,null,"Laranja","Referência de dados",null,"pedro milton golfe"]
["pedro milton golfe",null,2,"Inicio","Informações gerais das pastas e link",null," ",null,null,"Verde água","Cabeçalho / Entrada dados",null,"pedro milton golfe"]
["pedro milton golfe",null,3,"Capa","Capa da Planilha",null," ",null,null,"Verde oliva","Referência à outra pasta",null,"pedro milton golfe"]
["pedro milton golfe",null,4,"Resumo","Resumo da apuração do Custo e da Taxa de Retorno",null," ",null,null,"Azul claro","Entrada de dados - Indicação da linha ",null,"pedro milton golfe"]
["pedro milton golfe",null,5,"Cenário","Escolha do CENÁRIO a ser Utilizado",null," ",null,null,"Verde escuro","Area útil",null,"pedro milton golfe"]
["pedro milton golfe",null,6,"Apura","Apuração dos Custos do Sistema (km, Veiculo e Mensal)",null," ",null,null,"Verde claro","Resultado - Tarifa e Fluxo de Caixa",null,"pedro milton golfe"]
["pedro milton golfe",null,7,"Tarifa","Definição da Tarifa e do Fluxo de Caixa",null," ",null,null,"Vinho","Realce e teste",null,"pedro milton golfe"]
["pedro milton golfe",null,8,"Consumo","Dados, Consumo, Coeficientes e Valores de Referência",null," ",null,null,null,null,null,"pedro milton golfe"]
["pedro milton golfe",null,9,"DR_Frota","Dados da Frota - Depreciação e Amortização",null," ",null,null,"Ctrl = O","Bloqueio da Pasta ",null,"pedro milton golfe"]
["pedro milton golfe",null,10,"DR_Equip","Dados de Equipamentos - Depreciação e Amortização",null," ",null,null,"Ctrl = D","Desbloqueio da Pasta ",null,"pedro milton golfe"]
["pedro milton golfe",null,11,"DR_Invest","Dados de Investimentos Iniciais - Depreciação e Amortização",null," ",null,null,"Ctrl = I","Link pasta \"Início\"",null,"pedro milton golfe"]
["pedro milton golfe",null,12,"Renov_Frota","Movimento de Renovção da Frota",null," ",null,null,"Ctrl = Y","Visualização das pastas",null,"pedro milton golfe"]
["pedro milton golfe",null,13,"Fluxo_Caixa","Demonstração do Fluxo de Caixa ",null," ",null,null,"Ctrl = S","Link pasta \"Cenário\"",null,"pedro milton golfe"]
["pedro milton golfe",null,14,"Reajuste","Demonstração do cálculo de reajuste da tarifa",null," ",null,null,"Ctrl = H","Aumenta o \"ZOON\"",null,"pedro milton golfe"]
["pedro milton golfe",null,15,"Encargos","Composição do Encargos sociais sobre folha",null," ",null,null,"Ctrl = J","Diminui o \"ZOON\"",null,"pedro milton golfe"]
["pedro milton golfe",null,16,"Custo_capital","Apuração do Custo médio ponderado de capital",null," ",null,null,"Ctrl = T","Ajuste de Imprissão",null,"pedro milton golfe"]
["pedro milton golfe",null,17,"Coeficientes","Cálculo Coeficientes de Depreciação e Remuneração",null," ",null,null,null,null,null,"pedro milton golfe"]
["pedro milton golfe",null,18,"Gráficos","Passageiros, Demanda e IPK",null,null,null,null,null,null,null,"pedro milton golfe"]
["pedro milton golfe",null,"19 a 25","Históricos","Historico de Passageiros por Empresa e Linhas, Historico de Gastos de Pessoal Combustível, Histórico Frota e Histórico da tarifa.",null,null,null,null,"Elaborado pela Controladoria Geral do Município",null,null,"pedro milton golfe"]
["pedro milton golfe",null,null,null,null,null,null,null,null,"Pedro Milton Golfe",null,null,"pedro milton golfe"]
["pedro milton golfe",null,null,null,null,null,null,null,null,null,null,null,"pedro milton golfe"]
["pedro milton golfe",null,null,null,null,null,null,null,null,null,null,null,"pedro milton golfe"]
["pedro milton golfe",null,null,null,null,null,null,null,null,null,null,null,"pedro milton golfe"]
["pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe","pedro milton golfe"]

{"sheet":"Capa","index":2,"n_rows":39,"n_cols":14,"rows_kept":39,"cut":false,"hidden":false,"merged":[[35,2,35,11],[31,3,33,10],[4,4,4,12],[2,4,2,12],[3,4,3,12],[14,3,18,10],[21,3,25,10]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," ",null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe",null,null,null,{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null," "]
["pedro milton golfe",null,null,null,{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS DE CHAPECÓ",null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"ANEXO IX - Edital 207/2018",null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Elaborado Pela Controladoria Geral do Município",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Resumo_proposta","index":3,"n_rows":40,"n_cols":21,"rows_kept":40,"cut":false,"hidden":false,"merged":[[28,13,28,16],[33,13,33,16],[32,13,32,16],[23,12,23,16],[24,12,24,16],[6,2,7,5],[7,11,7,18],[10,13,10,17],[11,13,11,17],[22,12,22,16],[10,2,11,5],[10,11,10,12],[11,11,11,12],[14,12,14,14],[16,12,16,14],[17,12,17,14],[1,10,1,17],[2,10,2,17],[3,10,3,17],[1,1,1,5],[2,1,2,5],[3,1,3,5],[34,2,34,3],[15,3,15,5],[17,2,17,3],[18,2,18,3],[19,2,19,3],[26,2,26,3],[33,2,33,3],[20,2,20,3],[22,2,22,3],[23,2,23,3],[24,2,24,3],[21,2,21,3],[32,2,32,3],[28,2,28,3],[29,2,29,3],[30,2,30,3]]}
[" "," "," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "]
[" ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null," ",null," ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null," ",null," ",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null," ",null," ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+Capa!D15","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS DE CHAPECÓ"},null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," ",null," ",null,"PROPOSTA FINANCEIRA",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"RESUMO",null,null,null,null," ",null," ",null,"PROPONENTE:",null,"Nome da empresa ",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," ",null," ",null,"CNPJ:",null,"00.000.00/0001-00",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Discriminação",null,"unidade","Valor",null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," ",null," ",null,null,"Valores Propostos",null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+Tarifa!P10","v":"Cenário 02"},{"$f":"Cenario!E18","v":"Prefeitura Chapecó - Base Edital - base 10/17 - PROPOSTA "},null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," ",null," ",null,null,"Valor da Outorga",null,null,null,5610618,null,null,null," "]
[" ",null,"Passageiros Equivalentes",null,"pass/mês",{"$f":"+Apura!AB21","v":745168},null," ",null," ",null,null,"Tarifas propostas (1)",null,null,null,null,null,null,null," "]
[" ",null,"Percurso Médio",null,"km/mês",{"$f":"+Apura!AB17","v":402640},null," ",null," ",null,null,null,"Tarifa base - Embarcada:",null,null,3.25,0,null,null," "]
[" ",null,"Frota Total",null,"veículos",{"$f":"+Apura!AB32","v":88},null," ",null," ",null,null,null,"Tarifa Antecipada: ",null,null,2.98,{"$f":"1-Q20/Q19","v":8.3076923076923048E-2},{"$f":" \"(2)\"","v":"(2)"},null," "]
[" ",null,"Idade Média da Frota",null,"anos",{"$f":"+Apura!AB53","v":4.4545454545454541},null," ",null," ",null,null,null,"Tarifa Estudante: ",null,null,1.49,{"$f":"1-Q21/Q20","v":0.5},{"$f":" \"(3)\"","v":"(3)"},null," "]
[" ",null,"PMM",null,"km/veículo.mês",{"$f":"+Apura!AB19","v":5033},null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"IPK",null,"passageiros/km",{"$f":"+Apura!AB23","v":1.8507053447248163},null," ",null," ",null,null,"(1) Valores lançados na pasta \"tarifa\" item 1.04 - Nova tarifa.",null,null,null,null,null,null,null," "]
[" ",null,"Custo por Quilômetro",null,"R$/km",{"$f":"+Apura!Z326","v":6.0148300165452113},null," ",null," ",null,null,"(2) Desconto da Tarifa Antecipada cálculada sobre a embarcada",null,null,null,null,null,null,null," "]
[" ",null,"Custo por Passageiro",null,"R$/passageiro",{"$f":"+Apura!Z330","v":3.2500203415360884},null," ",null," ",null,null,"(3) Desconto Tarifa Estudante mínimo 50% da Antecipada",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TARIFA BASE",null,null,{"$f":"+Tarifa!P44","v":3.25},null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Embarcado e Vale Transporte",null,"R$/passageiro",{"$f":"+Tarifa!P45","v":2.98},null," ",null," ",null,null,null,"Chapecó, SC 00 de xxxxxxxxxxxx de 2018",null,null,null,null,null,null," "]
[" ",null,"Antecipado",null,"R$/passageiro",{"$f":"+Tarifa!P46","v":3.25},null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Estudante",null,"R$/passageiro",{"$f":"+Tarifa!P47","v":1.49},null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Taxa de Desconto VPL - (% ao ano",null,null,{"$f":"+Fx_caixa!K121","v":0.08},null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VPL",null,null,{"$f":"+Fx_caixa!K122","v":5783896.1137493951},null," ",null," ",null,null,null,"Assinatura do representante Legal:",null,null,null,null,null,null," "]
[" ",null,"TIR",null,null,{"$f":"+Fx_caixa!K123","v":0.10804743125249772},null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"PMM - Percurso Médio Mensal ",null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"IPK - Indice de Passageiros por Quilômetro ",null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Cenario","index":4,"n_rows":50,"n_cols":35,"rows_kept":50,"cut":false,"hidden":false,"merged":[[1,2,1,4],[7,3,7,10],[2,2,2,11],[15,3,15,9],[4,2,4,11],[3,2,3,11],[10,4,10,10],[11,4,11,10],[12,4,12,10],[13,4,13,10],[2,19,2,27],[3,19,3,27],[14,21,14,22],[16,21,16,22],[4,19,4,27],[7,25,7,26],[7,21,7,24],[26,3,26,9],[24,3,24,9],[17,4,17,10],[18,4,18,8],[19,4,19,8],[20,4,20,8],[21,4,21,8],[22,4,22,8],[43,21,43,22],[44,21,44,22],[45,21,45,22],[36,21,36,22],[37,21,37,22],[38,21,38,22],[40,21,40,22]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,null," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," ","CENÁRIO",null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe"," ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null," ",null," ",null,null," ",null,{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null," "]
["pedro milton golfe"," ",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null," ",null," ",null,null," ",null,{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null," "]
["pedro milton golfe"," ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null," ",null," ",null,null," ",null,{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null," "]
[" "," ","Escolha dos Cenários",null,null,null,null,null,null,null,null,null," ",null," ",null,null," ",null,"Demonstração da escolha da tarifa base",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Informações dos Cenários",null,null,null,null,null,null,null,"Data base",null,null," ",null,null," ",null,"Descrição",null,"Referência",null,null,null,"Valores",null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Cenário",null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,"Passageiros",null,null,null,null,{"$f":"CONCATENATE(\"Y\",ROW())","v":"Y10"},"Quant",null,null," "]
[" ",null,null,1,"Prefeitura Chapecó - Base Edital - base 10/17",null,null,null,null,null,null,"2017-10-31",null,null," ",null,null," ",null,"Antecipado",null,"CONSUMO",{"$f":"+Consumo!I83","v":"B83"},null,{"$f":"CONCATENATE(\"Y\",ROW())","v":"Y11"},{"$f":"+Consumo!P83","v":88911},null,null," "]
[" ",null,null,2,"Prefeitura Chapecó - Base Edital - base 10/17 - PROPOSTA ",null,null,null,null,null,null,"2017-10-31",null,null," ",null,null," ",null,"Embarcado",null,"CONSUMO",{"$f":"+Consumo!I84","v":"B84"},null,"Y12",{"$f":"+Consumo!P84","v":228790},null,null," "]
[" ",null,null,3,"Prefeitura Chapecó - Base Edital - base 10/17 - NÃO USAR",null,null,null,null,null,null,"2018-08-31",null,null," ",null,null," ",null,"Estudante",null,"CONSUMO",{"$f":"+Consumo!I85","v":"B85"},null,"Y13",{"$f":"+Consumo!P85","v":152867},null,null," "]
[" ",null,null,4,"Prefeitura Chapecó - Base Edital - base 10/17 - NÃO USAR",null,null,null,null,null,null,"2018-08-31",null,null," ",null,null," ",null,"Vale  transporte",null,"CONSUMO",{"$f":"+Consumo!I86","v":"B86"},null,"Y14",{"$f":"+Consumo!P86","v":397819},null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,"Total de pagantes",null,{"$f":"CONCATENATE(\"Soma de \",Y11,\"..\",Y14)","v":"Soma de Y11..Y14"},null,null,"Y15",{"$f":"SUM(Z11:Z14)","v":868387},null,null," "]
[" ",null,null,"Escolha do Cenário",null,null,null,null,null,null,2,null,null,null," ",null,null," ",null,"Gratuidades",null,"CONSUMO",{"$f":"+Consumo!I89","v":"B89"},null,"Y16",{"$f":"+Consumo!K89","v":149085},null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,"Total de passageiros",null,{"$f":"CONCATENATE(\"+\",Y15,\" + \",Y16)","v":"+Y15 + Y16"},null,null,"Y17",{"$f":"SUM(Z15:Z16)","v":1017472},null,null," "]
[" ",null,null,null,{"$f":"VLOOKUP(K16,Esc_Cenario,2)","v":"Prefeitura Chapecó - Base Edital - base 10/17 - PROPOSTA "},null,null,null,null,null,null,null,null,null," ",null,null," ",null,null,null,null,null,null,"Y18",null,null,null," "]
[" ",null,null,null,"Area de Cálculo \"a\" - Por KM",null,null,null,null,{"$f":"+K16+2","v":4},null,null,null,null," ",null,null," ",null,"Passageiros",null,null,null,null,"Y19","%",null,null," "]
[" ",null,null,null,"Area de Cálculo \"b\" - Por Veiculo",null,null,null,null,{"$f":"+K16+7","v":9},null,null,null,null," ",null,null," ",null,"Antecipado",null,null,null,null,"Y20",{"$f":"+Z11/Z$15","v":0.10238637842344485},null,null," "]
[" ",null,null,null,"Area de Cálculo \"c\" - Valor Mensal",null,null,null,null,{"$f":"+K16+12","v":14},null,null,null,null," ",null,null," ",null,"Embarcado",null,null,null,null,"Y21",0.26346548255558871,null,null," "]
[" ",null,null,null,"Area de Cálculo \"d\" - Dados DP",null,null,null,null,{"$f":"+K16+2","v":4},null,null,null,null," ",null,null," ",null,"Estudante",null,null,null,null,"Y22",0.17603556939475143,null,null," "]
[" ",null,null,null,"Area de Cálculo \"t\" - Dados tarifa",null,null,null,null,{"$f":"+K16+2","v":4},null,null,null,null," ",null,null," ",null,"Vale  transporte",null,null,null,null,"Y23",0.45811256962621505,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,"Total de pagantes",null,null,null,null,"Y24",1,null,null," "]
[" ",null,null,"Tarifa base = 1 - Antecipado - 2 Embarcado",null,null,null,null,null,null,2,null,null,null," ",null,null," ",null,"Gratuidades",null,null,null,null,"Y25",0.17168036831504849,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,"Total de passageiros",null,null,null,null,"Y26",1.1716803683150485,null,null," "]
[" ",null,null,"Depreciação = 1 - Linear  2 - Acelerada (cole)",null,null,null,null,null,null,1,null,null,null," ",null,null," ",null,null,null,null,null,null,"Y27",null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,"TARIFA BASE",null,null,null,null,"Y28","Antecipado (1)","Embarcado (2)",null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,null," ",null,null,null,null,null,null,"Y29",null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Valor da tarifa base",null,null,"?",null,"Y30",2.98,3.25,null," ",null,2.98,3.25,3.3,3.2,3.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,"Y31",null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Antecipado e Vale transporte",null,"CONSUMO",{"$f":"+Consumo!I76","v":"B76"},null,"Y32",{"$f":"+Consumo!P76","v":2.98},{"$f":"+Consumo!P76","v":2.98},null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Embarcado",null,"CONSUMO",{"$f":"+Consumo!I77","v":"B77"},null,"Y33",{"$f":"+Consumo!P77","v":3.25},{"$f":"+Consumo!P77","v":3.25},null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Estudante",null,"CONSUMO",{"$f":"+Consumo!I78","v":"B78"},null,"Y34",{"$f":"+Consumo!P78","v":1.49},{"$f":"+Consumo!P78","v":1.49},null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,"Y35",null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Percentual sobre a tarifa base",null,null,null,null,"Y36",null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Antecipado e Vale transporte",null,{"$f":"CONCATENATE(Y32,\" / \",Y$30,\" - 1\")","v":"Y32 / Y30 - 1"},null,null,"Y37",{"$f":"+Z32/Z$30-1","v":0},-8.3076923076923048E-2,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Embarcado",null,{"$f":"CONCATENATE(Y33,\" / \",Y$30,\" - 1\")","v":"Y33 / Y30 - 1"},null,null,"Y38",9.060402684563762E-2,0,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Estudante",null,{"$f":"CONCATENATE(Y34,\" / \",Y$30,\" - 1\")","v":"Y34 / Y30 - 1"},null,null,"Y39",-0.5,-0.54153846153846152,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,"Y40",null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Passageiros equivalentes",null,{"$f":"CONCATENATE(\"(\",Y11,\"x\",Y32,\")+\",\"(\",Y12,\"x\",Y33,\")+\",\"(\",Y13,\"x\",Y34,\")+\",\"(\",Y14,\"x\",Y32,\"/\",Y30)","v":"(Y11xY32)+(Y12xY33)+(Y13xY34)+(Y14xY32/Y30"},null,null,"Y41",{"$f":"(+$Z11*$Z32+$Z12*$Z33+$Z13*$Z34+$Z14*$Z32)/Z30","v":812682.7953020134},{"$f":"(+$Z11*$Z32+$Z12*$Z33+$Z13*$Z34+$Z14*$Z32)/AA30","v":745167.60923076922},null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,"Y42",null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Percurso mensal programado em KM",null,"CONSUMO",{"$f":"+Consumo!I14","v":"B14"},null,"Y43",{"$f":"+Consumo!P14","v":402640},{"$f":"+Z43","v":402640},null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"IPK - Indice de passageiro por KM",null,{"$f":"CONCATENATE(Y41,\" / \",Y43)","v":"Y41 / Y43"},null,null,"Y44",{"$f":"+Z41/Z43","v":2.0183856430111597},{"$f":"+AA41/AA43","v":1.8507043742071558},null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Custo da tarifa",null,{"$f":"CONCATENATE(Y46,\" / \",Y44)","v":"Y46 / Y44"},null,null,"Y45",{"$f":"+Z46/Z44","v":2.9800202143589831},{"$f":"+AA46/AA44","v":3.2500220458613072},null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Custo por Quilometro",null,{"$f":"CONCATENATE(Y47,\" / \",Y43)","v":"Y47 / Y43"},null,null,"Y46",{"$f":"+Z47/Z43","v":6.0148300165452104},{"$f":"+AA47/AA43","v":6.0148300165452104},null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Custo total",null,"APURA",{"$f":"+Apura!I326","v":"A326"},null,"Y47",{"$f":"+Apura!AB326","v":2421811.1578617636},{"$f":"+Apura!AB326","v":2421811.1578617636},null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,"Y48",null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null," "," "," "," "," ","Y49"," "," ",null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Tarifa","index":5,"n_rows":86,"n_cols":21,"rows_kept":86,"cut":false,"hidden":false,"merged":[[83,5,83,6],[33,5,33,6],[81,5,81,6],[37,5,37,6],[38,5,38,6],[39,5,39,6],[52,5,52,6],[43,5,43,6],[57,5,57,6],[46,5,46,6],[74,5,74,6],[73,5,73,6],[71,5,71,6],[36,5,36,6],[1,1,1,3],[1,8,1,13],[2,1,2,6],[3,1,3,6],[69,5,69,6],[53,5,53,6],[54,5,54,6],[4,1,4,8],[12,2,12,3],[22,5,22,6],[5,1,5,6],[8,1,10,1],[8,2,10,3],[8,5,9,8],[6,1,6,3],[15,5,15,6],[63,19,65,19],[8,10,8,13],[58,5,58,6],[59,5,59,6],[60,5,60,6],[8,15,8,19],[44,17,46,17],[44,19,46,19],[23,5,23,6],[24,5,24,6],[9,15,9,19],[21,5,21,6],[30,5,30,6],[27,5,27,6],[31,5,31,6],[32,5,32,6]]}
[" "," "," "," "," "," "," "," "," "," ",{"$f":"+K31","v":3.25},{"$f":"+L31","v":3.25},{"$f":"+M31","v":4.3E-3},{"$f":"+N31","v":3.5000000000000001E-3}," "," "," "," "," "," "," "]
[" ","TARIFA",null,null,null,null,null,null,"ÁREA DE DADOS E CÁLCULOS   - NÃO INCLUIR COLUNA",null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe","PREFEITURA MUNICIPAL DE CHAPECO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe","SECRETARIA DE DEFESA DO CIDADÃO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe","SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Apuração da tarifa e fluxo de caixa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"CONCATENATE(+Cenario!$D$10,\" - \",+Cenario!$E$18)","v":"Cenário - Prefeitura Chapecó - Base Edital - base 10/17 - PROPOSTA "},null,null,null,{"$f":"+Apura!$Z$11","v":"Cenário 02"},null,null,null,null,"Tarifa base",{"$f":"IF(Esc_tarifa_base=1,\"Antecipado\",\"Embarcado\")","v":"Embarcado"},null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","ITEM","DISCRIMINAÇÃO",null,null,"Referência",null,null,null,null,"VALOR MENSAL",null,null,null,null,"Dados para Fluxo de Caixa",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K10","v":"2017-10-31"},{"$f":"+Consumo!L10","v":"2017-10-31"},{"$f":"+Consumo!M10","v":"2018-08-31"},{"$f":"+Consumo!N10","v":"2018-08-31"},null,{"$f":"VLOOKUP($I11,Base_t,Calc_t,0)","v":"Cenário 02"},null,null,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"T\",ROW())","v":"T11"},null,"Cenário 01","Cenário 02","Cenário 03","Cenário 04",null,"Valor mensal",null,"Teste",null,"Descrição"," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"T\",ROW())","v":"T12"},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TARIFAS e FLUXO DE CAIXA",null,null,null,null,null,"T13",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"T14",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,101,"Tarifa Atual",null,null,null,null,"T15",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Tarifa base",null,{"$f":"IF(Esc_tarifa_base=1,\"Antecipado\",\"Embarcado\")","v":"Embarcado"},null,null,"T16",null,{"$f":"IF(Esc_tarifa_base=1,K17,K18)","v":3.25},{"$f":"IF(Esc_tarifa_base=1,L17,L18)","v":3.25},{"$f":"IF(Esc_tarifa_base=1,M17,M18)","v":3.25},{"$f":"IF(Esc_tarifa_base=1,N17,N18)","v":3.25},null,null,null,null,null,null," "]
[" ",null,null,"Antecipado e Vale transporte",null,"CONSUMO",{"$f":"+Consumo!I76","v":"B76"},null,"T17",null,{"$f":"+Consumo!K76","v":2.98},{"$f":"+Consumo!L76","v":2.98},{"$f":"+Consumo!M76","v":2.98},{"$f":"+Consumo!N76","v":2.98},null,null,null,null,null,null," "]
[" ",null,null,"Embarcado",null,"CONSUMO",{"$f":"+Consumo!I77","v":"B77"},null,"T18",null,{"$f":"+Consumo!K77","v":3.25},{"$f":"+Consumo!L77","v":3.25},{"$f":"+Consumo!M77","v":3.25},{"$f":"+Consumo!N77","v":3.25},null,null,null,null,null,null," "]
[" ",null,null,"Estudante",null,"CONSUMO",{"$f":"+Consumo!I78","v":"B78"},null,"T19",null,{"$f":"+Consumo!K78","v":1.49},{"$f":"+Consumo!L78","v":1.49},{"$f":"+Consumo!M78","v":1.49},{"$f":"+Consumo!N78","v":1.49},null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"T20",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Percentuais Tarifa Atual",null,null,null,null,"T21",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Tarifa base",null,{"$f":"IF(Esc_tarifa_base=1,\"Antecipado\",\"Embarcado\")","v":"Embarcado"},null,null,"T22",null,{"$f":"+K16/K$16","v":1},{"$f":"+L16/L$16","v":1},{"$f":"+M16/M$16","v":1},{"$f":"+N16/N$16","v":1},null,null,null,null,null,null," "]
[" ",null,null,"Antecipado e Vale transporte",null,{"$f":"CONCATENATE(I17,\" / \",I$16)","v":"T17 / T16"},null,null,"T23",null,{"$f":"+K17/K$16-1","v":-8.3076923076923048E-2},-8.3076923076923048E-2,-8.3076923076923048E-2,-8.3076923076923048E-2,null,null,null,null,null,null," "]
[" ",null,null,"Embarcado",null,{"$f":"CONCATENATE(I18,\" / \",I$16)","v":"T18 / T16"},null,null,"T24",null,0,0,0,0,null,null,null,null,null,null," "]
[" ",null,null,"Estudante",null,{"$f":"CONCATENATE(I19,\" / \",I$16)","v":"T19 / T16"},null,null,"T25",null,-0.54153846153846152,-0.54153846153846152,-0.54153846153846152,-0.54153846153846152,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"T26",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,102,"Tarifa apurada",null,"APURA",{"$f":"+Apura!I330","v":"A330"},null,"T27",null,{"$f":"+Apura!K330","v":3.2500203415360884},{"$f":"+Apura!L330","v":3.2500203415360884},{"$f":"+Apura!M330","v":4.3207416705511367E-3},{"$f":"+Apura!N330","v":3.5096211545982527E-3},null,{"$f":"VLOOKUP($I27,Base_t,Calc_t,0)","v":3.2500203415360884},null,{"$f":"+P27*Apura!AB21","v":2421811.1578617641},null,"Receita necessária"," "]
[" ",null,null,"Variação Percentual em relação a atual",null,{"$f":"CONCATENATE(I27,\" / \",I$17)","v":"T27 / T17"},null,null,"T28",null,{"$f":"+K27/K16-1","v":6.2589341811580823E-6},{"$f":"+L27/L16-1","v":6.2589341811580823E-6},{"$f":"+M27/M16-1","v":-0.99867054102444586},{"$f":"+N27/N16-1","v":-0.99892011656781587},null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"T29",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,103,"Tarifa apurada equivalente (somente referência)",null,null,null,null,"T30",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Tarifa base",null,{"$f":"IF(Esc_tarifa_base=1,\"Antecipado\",\"Embarcado\")","v":"Embarcado"},null,null,"T31",null,{"$f":"IF(Esc_tarifa_base=1,K32,K33)","v":3.25},{"$f":"IF(Esc_tarifa_base=1,L32,L33)","v":3.25},{"$f":"IF(Esc_tarifa_base=1,M32,M33)","v":4.3E-3},{"$f":"IF(Esc_tarifa_base=1,N32,N33)","v":3.5000000000000001E-3},null,null,null,null,null,null," "]
[" ",null,null,"Antecipado e Vale transporte",null,{"$f":"CONCATENATE(I$27,\" x \",I23)","v":"T27 x T23"},null,null,"T32",null,{"$f":"ROUND(+K$27*(K23+1),4)","v":2.98},2.98,4.0000000000000001E-3,3.2000000000000002E-3,null,null,null,null,null,null," "]
[" ",null,null,"Embarcado",null,{"$f":"CONCATENATE(I$27,\" x \",I24)","v":"T27 x T24"},null,null,"T33",null,3.25,3.25,4.3E-3,3.5000000000000001E-3,null,null,null,null,null,null," "]
[" ",null,null,"Estudante",null,{"$f":"CONCATENATE(I$27,\" x \",I25)","v":"T27 x T25"},null,null,"T34",null,1.49,1.49,2E-3,1.6000000000000001E-3,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"T35",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Percentuais Tarifa Apurada equivalente",null,null,null,null,"T36",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Tarifa base",null,{"$f":"IF(Esc_tarifa_base=1,\"Antecipado\",\"Embarcado\")","v":"Embarcado"},null,null,"T37",null,{"$f":"+K31/K$31","v":1},{"$f":"+L31/L$31","v":1},{"$f":"+M31/M$31","v":1},{"$f":"+N31/N$31","v":1},null,null,null,null,null,null," "]
[" ",null,null,"Antecipado e Vale transporte",null,{"$f":"CONCATENATE(I32,\" / \",I$31)","v":"T32 / T31"},null,null,"T38",null,{"$f":"+K32/K$31-1","v":-8.3076923076923048E-2},-8.3076923076923048E-2,-6.9767441860465129E-2,-8.5714285714285743E-2,null,null,null,null,null,null," "]
[" ",null,null,"Embarcado",null,{"$f":"CONCATENATE(I33,\" / \",I$31)","v":"T33 / T31"},null,null,"T39",null,0,0,0,0,null,null,null,null,null,null," "]
[" ",null,null,"Estudante",null,{"$f":"CONCATENATE(I34,\" / \",I$31)","v":"T34 / T31"},null,null,"T40",null,-0.54153846153846152,-0.54153846153846152,-0.53488372093023262,-0.54285714285714293,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"T41",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"T42",null,{"$f":"+K44/K27","v":0.99999374110499295},{"$f":"+L44/L27","v":0.99999374110499295},{"$f":"+M44/M27","v":2.3144174686852872},{"$f":"+N44/N27","v":2.8493103840846614},null,null,null,null,null,null," "]
[" ",null,104,"Nova Tarifa",null,null,null,null,"T43",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Tarifa base",null,{"$f":"IF(Esc_tarifa_base=1,\"Antecipado\",\"Embarcado\")","v":"Embarcado"},null,null,"T44",null,{"$f":"IF(Esc_tarifa_base=1,K45,K46)","v":3.25},{"$f":"IF(Esc_tarifa_base=1,L45,L46)","v":3.25},{"$f":"IF(Esc_tarifa_base=1,M45,M46)","v":0.01},{"$f":"IF(Esc_tarifa_base=1,N45,N46)","v":0.01},null,{"$f":"VLOOKUP($I44,Base_t,Calc_t,0)","v":3.25},null,null,null,null," "]
[" ",null,null,"Antecipado e Vale transporte",null,null,"?",null,"T45",null,2.98,2.98,0.01,0.01,null,{"$f":"VLOOKUP($I45,Base_t,Calc_t,0)","v":2.98},null,{"$f":"+R82/R27","v":0},null,"Percentual receita projetada x receita necessária"," "]
[" ",null,null,"Embarcado",null,null,"?",null,"T46",null,3.25,3.25,0.01,0.01,null,{"$f":"VLOOKUP($I46,Base_t,Calc_t,0)","v":3.25},null,null,null,null," "]
[" ",null,null,"Base tarifa Estudante",null,{"$f":"CONCATENATE(\" 50 % de \",I45)","v":" 50 % de T45"},null,null,"T47",null,{"$f":"ROUND(K45*0.5,2)","v":1.49},1.49,0.01,0.01,null,{"$f":"VLOOKUP($I47,Base_t,Calc_t,0)","v":1.49},null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"T48",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Percentual ajuda estudante ",null,null,"?",null,"T49",null,0.26500000000000001,0.26500000000000001,0,0,null,null,null,null,null,null," "]
[" ",null,null,"Tarifa Efetiva do Estudante",null,null,"?",null,"T50",null,{"$f":"ROUND(+K47*(1-K49),2)","v":1.1000000000000001},{"$f":"ROUND(+L47*(1-L49),2)","v":1.1000000000000001},{"$f":"ROUND(+M47*(1-M49),2)","v":0.01},{"$f":"ROUND(+N47*(1-N49),2)","v":0.01},null,{"$f":"VLOOKUP($I50,Base_t,Calc_t,0)","v":1.1000000000000001},null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"T51",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Percentual de Reajuste",null,null,null,null,"T52",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Antecipado e Vale transporte",null,{"$f":"CONCATENATE(I45,\" / \",I17)","v":"T45 / T17"},null,null,"T53",null,{"$f":"+K45/K17-1","v":0},0,-0.99664429530201337,-0.99664429530201337,null,null,null,null,null,null," "]
[" ",null,null,"Embarcado",null,{"$f":"CONCATENATE(I46,\" / \",I18)","v":"T46 / T18"},null,null,"T54",null,0,0,-0.99692307692307691,-0.99692307692307691,null,null,null,null,null,null," "]
[" ",null,null,"Estudante",null,{"$f":"CONCATENATE(I47,\" / \",I19)","v":"T47 / T19"},null,null,"T55",null,0,0,-0.99328859060402686,-0.99328859060402686,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"T56",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Novos percentuais de Equivalencia",null,null,null,null,"T57",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Tarifa base",null,{"$f":"IF(Esc_tarifa_base=1,\"Antecipado\",\"Embarcado\")","v":"Embarcado"},null,null,"T58",null,{"$f":"+K44/K$44","v":1},{"$f":"+L44/L$44","v":1},{"$f":"+M44/M$44","v":1},{"$f":"+N44/N$44","v":1},null,null,null,null,null,null," "]
[" ",null,null,"Antecipado e Vale transporte",null,{"$f":"CONCATENATE(I45,\" / \",I$31)","v":"T45 / T31"},null,null,"T59",null,{"$f":"+K45/K$44-1","v":-8.3076923076923048E-2},-8.3076923076923048E-2,0,0,null,null,null,null,null,null," "]
[" ",null,null,"Embarcado",null,{"$f":"CONCATENATE(I46,\" / \",I$31)","v":"T46 / T31"},null,null,"T60",null,0,0,0,0,null,null,null,null,null,null," "]
[" ",null,null,"Estudante",null,{"$f":"CONCATENATE(I47,\" / \",I$31)","v":"T47 / T31"},null,null,"T61",null,{"$f":"+K47/K$45-1","v":-0.5},{"$f":"+L47/L$45-1","v":-0.5},{"$f":"+M47/M$45-1","v":0},{"$f":"+N47/N$45-1","v":0},null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"T62",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,105,"Resultado do Fluxo de Caixa",null,null,null,null,"T63",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Taxa de desconto ",null,null,"?",null,"T64",null,0.08,0.08,0.08,0,null,{"$f":"+Fx_caixa!K121","v":0.08},null,{"$f":"VLOOKUP($I64,Base_t,Calc_t,0)-P64","v":0},null,"Resultado do fluxo de caixa (amarelo)- Deve ser digitado na coluna do cenário correspondente"," "]
[" ",null,null,"VPL - Valor presente Liquido",null,null,"?",null,"T65",null,5783896.1100000003,5783896.1100000003,0,0,null,{"$f":"+Fx_caixa!K122","v":5783896.1137493951},null,{"$f":"VLOOKUP($I65,Base_t,Calc_t,0)-P65","v":-3.7493947893381119E-3},null,null," "]
[" ",null,null,"TIR - Taxa de Retorno",null,null,"?",null,"T66",null,0.108,0.108,0,0,null,{"$f":"+Fx_caixa!K123","v":0.10804743125249772},null,{"$f":"VLOOKUP($I66,Base_t,Calc_t,0)-P66","v":-4.7431252497717735E-5},null,null," "]
[" ",null,null,null,null,null,null,null,"T67",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Saldo final de caixa",null,null,"?",null,"T68",null,46853217.780000001,46853217.780000001,0,0,null,{"$f":"+Fx_caixa!AE115","v":46853217.782111734},null,{"$f":"VLOOKUP($I68,Base_t,Calc_t,0)-P68","v":-2.1117329597473145E-3},null,null," "]
[" ",null,null,null,null,null,null,null,"T69",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Receita de tarifa",null,{"$f":"CONCATENATE(\"(\",I78,\" x \",I45,\") + (\",I79,\" x \",I46,\") + (\",I80,\" x \",I47,\" + (\",I81,\" x \",I45,\")\")","v":"(T78 x T45) + (T79 x T46) + (T80 x T47 + (T81 x T45)"},null,null,"T70",null,{"$f":"+K78*K45+K79*K46+K80*K47+K81*K45","v":2421794.73},{"$f":"+L78*L45+L79*L46+L80*L47+L81*L45","v":2421794.73},{"$f":"+M78*M45+M79*M46+M80*M47+M81*M45","v":8683.8700000000008},{"$f":"+N78*N45+N79*N46+N80*N47+N81*N45","v":8683.8700000000008},null,null,null,null,null,null," "]
[" ",null,null,"Receita compl de publicidade",null,"APURA",{"$f":"+Apura!I293","v":"A293"},null,"T71",null,{"$f":"-Apura!U293","v":8800},{"$f":"-Apura!V293","v":8800},{"$f":"-Apura!W293","v":88},{"$f":"-Apura!X293","v":88},null,null,null,null,null,null," "]
[" ",null,null,"Total das Receitas",null,{"$f":"CONCATENATE(\"Soma de \",I70,\"..\",I71)","v":"Soma de T70..T71"},null,null,"T72",null,{"$f":"SUM(K70:K71)","v":2430594.73},{"$f":"SUM(L70:L71)","v":2430594.73},{"$f":"SUM(M70:M71)","v":8771.8700000000008},{"$f":"SUM(N70:N71)","v":8771.8700000000008},null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"T73",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Valor tarifa Auxilio Estudante",null,{"$f":"CONCATENATE(I$47,\" - \",I50)","v":"T47 - T50"},null,null,"T74",null,{"$f":"+K47-K50","v":0.3899999999999999},{"$f":"+L47-L50","v":0.3899999999999999},{"$f":"+M47-M50","v":0},{"$f":"+N47-N50","v":0},null,null,null,null,null,null," "]
[" ",null,null,"Valor mensal auxilio Estudante",null,{"$f":"CONCATENATE(I$74,\" x \",I80)","v":"T74 x T80"},null,null,"T75",null,{"$f":"+K74*K80","v":59618.129999999983},{"$f":"+L74*L80","v":59618.129999999983},{"$f":"+M74*M80","v":0},{"$f":"+N74*N80","v":0},null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"T76",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,106,"Media Passageiros (Ultimos 12 meses)",null,null,null,null,"T77",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Antecipado",null,"CONSUMO",{"$f":"+Consumo!I83","v":"B83"},null,"T78",null,{"$f":"+Consumo!K83","v":88911},{"$f":"+Consumo!L83","v":88911},{"$f":"+Consumo!M83","v":88911},{"$f":"+Consumo!N83","v":88911},null,null,null,null,null,null," "]
[" ",null,null,"Embarcado",null,"CONSUMO",{"$f":"+Consumo!I84","v":"B84"},null,"T79",null,{"$f":"+Consumo!K84","v":228790},{"$f":"+Consumo!L84","v":228790},{"$f":"+Consumo!M84","v":228790},{"$f":"+Consumo!N84","v":228790},null,null,null,null,null,null," "]
[" ",null,null,"Estudante",null,"CONSUMO",{"$f":"+Consumo!I85","v":"B85"},null,"T80",null,{"$f":"+Consumo!K85","v":152867},{"$f":"+Consumo!L85","v":152867},{"$f":"+Consumo!M85","v":152867},{"$f":"+Consumo!N85","v":152867},null,null,null,null,null,null," "]
[" ",null,null,"Vale  transporte",null,"CONSUMO",{"$f":"+Consumo!I86","v":"B86"},null,"T81",null,{"$f":"+Consumo!K86","v":397819},{"$f":"+Consumo!L86","v":397819},{"$f":"+Consumo!M86","v":397819},{"$f":"+Consumo!N86","v":397819},null,null,null,null,null,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I78,\"..\",I81)","v":"Soma de T78..T81"},null,null,"T82",null,{"$f":"SUM(K78:K81)","v":868387},{"$f":"SUM(L78:L81)","v":868387},{"$f":"SUM(M78:M81)","v":868387},{"$f":"SUM(N78:N81)","v":868387},null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"T83",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,107,"Projeção Passageiros Equivalente",null,{"$f":"CONCATENATE(\"(\",I78,\" x \",I45,\") + (\",I79,\" x \",I46,\") + (\",I80, \" x \",I47,\" + (\",I81,\" x \",I45,\") / \",I44)","v":"(T78 x T45) + (T79 x T46) + (T80 x T47 + (T81 x T45) / T44"},null,null,"T84",null,{"$f":"ROUND((+K78*K45+K79*K46+K80*K47+K81*K45)/K44,0)","v":745168},{"$f":"ROUND((+L78*L45+L79*L46+L80*L47+L81*L45)/L44,0)","v":745168},{"$f":"ROUND((+M78*M45+M79*M46+M80*M47+M81*M45)/M44,0)","v":868387},{"$f":"ROUND((+N78*N45+N79*N46+N80*N47+N81*N45)/N44,0)","v":868387},null,{"$f":"VLOOKUP($I84,Base_t,Calc_t,0)","v":745168},null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Apura","index":6,"n_rows":384,"n_cols":30,"rows_kept":384,"cut":false,"hidden":false,"merged":[[333,10,333,13],[363,1,363,3],[361,2,361,3],[361,5,361,6],[329,2,329,3],[347,5,347,6],[355,5,355,6],[379,5,379,6],[367,5,367,6],[378,5,378,6],[374,1,374,3],[333,1,333,3],[365,5,365,6],[349,5,349,6],[335,5,335,6],[345,5,345,6],[8,5,9,8],[366,5,366,6],[368,5,368,6],[369,5,369,6],[370,5,370,6],[371,5,371,6],[372,5,372,6],[376,5,376,6],[377,5,377,6],[321,5,321,6],[327,5,327,6],[351,5,351,6],[329,5,329,6],[348,5,348,6],[287,5,287,6],[38,5,38,6],[45,5,45,6],[52,5,52,6],[71,5,71,6],[85,5,85,6],[94,5,94,6],[304,5,304,6],[305,5,305,6],[308,5,308,6],[213,5,213,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[280,5,280,6],[325,5,325,6],[323,5,323,6],[299,5,299,6],[302,5,302,6],[303,5,303,6],[314,5,314,6],[217,5,217,6],[6,25,6,27],[8,20,8,23],[75,15,76,18],[130,10,131,13],[130,15,131,18],[8,10,8,13],[8,15,8,18],[75,10,76,13],[10,25,10,27],[8,25,9,25],[8,26,9,26],[8,27,9,27],[122,5,122,6],[173,5,173,6],[169,5,169,6],[184,5,184,6],[333,15,333,18],[252,5,252,6],[253,5,253,6],[254,5,254,6],[255,5,255,6],[209,15,210,18],[263,10,264,13],[263,15,264,18],[312,5,312,6],[313,5,313,6],[236,5,236,6],[237,5,237,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[209,10,210,13],[307,5,307,6],[301,5,301,6],[150,5,150,6],[309,5,309,6],[6,1,6,3],[319,5,319,6],[101,5,101,6],[92,5,92,6],[106,5,106,6],[124,5,124,6],[1,1,1,3],[1,8,1,23],[221,2,221,3],[3,1,3,6],[2,1,2,6],[4,1,4,8],[130,2,131,3],[22,5,22,6],[31,5,31,6],[126,5,126,6],[140,5,140,6],[149,5,149,6],[166,5,166,6],[8,1,10,1],[8,2,10,3],[5,1,5,6],[108,5,108,6],[24,2,24,3],[203,5,203,6],[205,5,205,6],[170,5,170,6],[186,5,186,6],[185,5,185,6],[172,5,172,6],[201,5,201,6],[202,5,202,6],[12,1,12,3],[75,2,76,3],[152,5,152,6],[153,5,153,6],[171,5,171,6],[159,5,159,6],[160,5,160,6],[151,5,151,6],[188,5,188,6],[199,5,199,6],[200,5,200,6],[187,5,187,6],[156,5,156,6],[157,5,157,6],[158,5,158,6],[116,5,116,6],[209,2,210,3],[73,2,73,3],[128,2,128,3],[207,2,207,3],[14,2,14,3],[96,2,96,3],[110,2,110,3],[78,2,78,3],[359,5,359,6],[357,5,357,6],[311,5,311,6],[325,2,325,3],[327,2,327,3],[343,5,343,6],[340,5,340,6],[341,5,341,6],[338,5,338,6],[339,5,339,6],[353,5,353,6],[337,5,337,6],[350,5,350,6],[315,5,315,6],[317,5,317,6],[344,5,344,6],[297,2,297,3],[242,2,242,3],[263,2,264,3],[291,2,291,3],[261,2,261,3],[257,5,257,6],[259,5,259,6],[271,5,271,6],[275,5,275,6],[289,5,289,6],[251,5,251,6],[293,5,293,6],[295,5,295,6]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",{"$f":"+Tarifa!K31","v":3.25},{"$f":"+Tarifa!L31","v":3.25},{"$f":"+Tarifa!M31","v":4.3E-3},{"$f":"+Tarifa!N31","v":3.5000000000000001E-3}," "," "," "," "," "," "]
[" ","APURA",null,null,null,null,null,null,"ÁREA DE DADOS E CÁLCULOS   - NÃO INCLUIR COLUNA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe","PREFEITURA MUNICIPAL DE CHAPECO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe","CONTROLADORIA GERAL DO MUNICÍPIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe","SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Apuração do Custo do Sistema",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"CONCATENATE(+Cenario!$D$10,\" - \",+Cenario!$E$18)","v":"Cenário - Prefeitura Chapecó - Base Edital - base 10/17 - PROPOSTA "},null,null,null,{"$f":"+Apura!$Z$11","v":"Cenário 02"},null,null,null,null,"Tarifa base",{"$f":"IF(Esc_tarifa_base=1,\"Antecipado\",\"Embarcado\")","v":"Embarcado"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Dados Para Fluxo de Caixa",null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","ITEM","DISCRIMINAÇÃO",null,null,"Referência",null,null,null,null,"VALOR CUSTO POR KM",null,null,null,null,"VALOR CUSTO POR VEICULO",null,null,null,null,"VALOR CUSTO MENSAL",null,null,null,null,"Custo por KM","Custo por Veiculo","Custo Mensal",null," "]
[" ",null,null,null,null,null,null,null,null,null,{"$f":"+Cenario!L11","v":"2017-10-31"},{"$f":"+Cenario!L12","v":"2017-10-31"},{"$f":"+Cenario!L13","v":"2018-08-31"},{"$f":"+Cenario!L14","v":"2018-08-31"},null,{"$f":"+K10","v":"2017-10-31"},{"$f":"+L10","v":"2017-10-31"},{"$f":"+M10","v":"2018-08-31"},{"$f":"+N10","v":"2018-08-31"},null,{"$f":"+P10","v":"2017-10-31"},{"$f":"+Q10","v":"2017-10-31"},{"$f":"+R10","v":"2018-08-31"},{"$f":"+S10","v":"2018-08-31"},null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"A\",ROW())","v":"A11"},null,"Cenário 01","Cenário 02","Cenário 03","Cenário 04",null,"Cenário 01","Cenário 02","Cenário 03","Cenário 04",null,"Cenário 01","Cenário 02","Cenário 03","Cenário 04",null,{"$f":"VLOOKUP($I11,Base_a,calc_c,0)","v":"Cenário 02"},null,null,null," "]
[" ",null,null,null,null,null,null,null,"A12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","APURAÇÃO DO CUSTO",null,null,null,null,null,null,"A13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",1,"QUILOMETRAGEM E PASSAGEIROS",null,null,null,null,null,"A15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,101,"Percuso Mensal em KM",null,"CONSUMO",{"$f":"+Consumo!I14","v":"B14"},null,"A17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K14","v":402640},{"$f":"+Consumo!L14","v":402640},{"$f":"+Consumo!M14","v":402640},{"$f":"+Consumo!N14","v":402640},null,null,null,{"$f":"VLOOKUP($I17,Base_a,calc_c,0)","v":402640},null," "]
[" ",null,null,null,null,null,null,null,"A18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,102,"PMM - Percurso Médio Mensal por Veiculo",null,"CONSUMO",{"$f":"+Consumo!I70","v":"B70"},null,"A19",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K70","v":5033},{"$f":"+Consumo!L70","v":5033},{"$f":"+Consumo!M70","v":5033},{"$f":"+Consumo!N70","v":5033},null,null,null,{"$f":"VLOOKUP($I19,Base_a,calc_c,0)","v":5033},null," "]
[" ",null,null,null,null,null,null,null,"A20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,103,"Passageiros Equivalentes - Média Mensal",null,"CONSUMO",{"$f":"+Consumo!I80","v":"B80"},null,"A21",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K80","v":745168},{"$f":"+Consumo!L80","v":745168},{"$f":"+Consumo!M80","v":745168},{"$f":"+Consumo!N80","v":745168},null,null,null,{"$f":"VLOOKUP($I21,Base_a,calc_c,0)","v":745168},null," "]
[" ",null,null,null,null,null,null,null,"A22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,104,"IPK",null,{"$f":"CONCATENATE(I21,\" / \",I$17)","v":"A21 / A17"},null,null,"A23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U21/U17","v":1.8507053447248163},{"$f":"+V21/V17","v":1.8507053447248163},{"$f":"+W21/W17","v":1.8507053447248163},{"$f":"+X21/X17","v":1.8507053447248163},null,null,null,{"$f":"VLOOKUP($I23,Base_a,calc_c,0)","v":1.8507053447248163},null," "]
[" ",null,null,null,null,null,null,null,"A24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",2,"FROTA",null,null,null,null,null,"A25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,201,"Frota Total",null,null,null,null,"A27",null,null,null,null,null,null,null,null,null,null,null,"Quantidade","Quantidade","Quantidade","Quantidade",null,null,null,{"$f":"VLOOKUP($I27,Base_a,calc_c,0)","v":"Quantidade"},null," "]
[" ",null,null,"Micro",null,"DR_FROTA",{"$f":"+DR_Frota!I97","v":"C97"},null,"A28",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K97","v":1},{"$f":"+DR_Frota!L97","v":1},{"$f":"+DR_Frota!M97","v":1},{"$f":"+DR_Frota!N97","v":1},null,null,null,1,null," "]
[" ",null,null,"Leve",null,"DR_FROTA",{"$f":"+DR_Frota!I98","v":"C98"},null,"A29",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K98","v":14},{"$f":"+DR_Frota!L98","v":14},{"$f":"+DR_Frota!M98","v":14},{"$f":"+DR_Frota!N98","v":14},null,null,null,14,null," "]
[" ",null,null,"Pesado",null,"DR_FROTA",{"$f":"+DR_Frota!I99","v":"C99"},null,"A30",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K99","v":72},{"$f":"+DR_Frota!L99","v":72},{"$f":"+DR_Frota!M99","v":72},{"$f":"+DR_Frota!N99","v":72},null,null,null,72,null," "]
[" ",null,null,"Articulado",null,"DR_FROTA",{"$f":"+DR_Frota!I100","v":"C100"},null,"A31",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K100","v":1},{"$f":"+DR_Frota!L100","v":1},{"$f":"+DR_Frota!M100","v":1},{"$f":"+DR_Frota!N100","v":1},null,null,null,1,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I28,\"..\",I31)","v":"Soma de A28..A31"},null,null,"A32",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U28:U31)","v":88},{"$f":"SUM(V28:V31)","v":88},{"$f":"SUM(W28:W31)","v":88},{"$f":"SUM(X28:X31)","v":88},null,null,null,88,null," "]
[" ",null,null,null,null,null,null,null,"A33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,202,"Frota Não Operante",null,null,null,null,"A34",null,null,null,null,null,null,null,null,null,null,null,"Quantidade","Quantidade","Quantidade","Quantidade",null,null,null,{"$f":"VLOOKUP($I34,Base_a,calc_c,0)","v":"Quantidade"},null," "]
[" ",null,null,"Micro",null,"DR_FROTA",{"$f":"+DR_Frota!I106","v":"C106"},null,"A35",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K106","v":0},{"$f":"+DR_Frota!L106","v":0},{"$f":"+DR_Frota!M106","v":0},{"$f":"+DR_Frota!N106","v":0},null,null,null,0,null," "]
[" ",null,null,"Leve",null,"DR_FROTA",{"$f":"+DR_Frota!I107","v":"C107"},null,"A36",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K107","v":0},{"$f":"+DR_Frota!L107","v":0},{"$f":"+DR_Frota!M107","v":0},{"$f":"+DR_Frota!N107","v":0},null,null,null,0,null," "]
[" ",null,null,"Pesado",null,"DR_FROTA",{"$f":"+DR_Frota!I108","v":"C108"},null,"A37",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K108","v":8},{"$f":"+DR_Frota!L108","v":8},{"$f":"+DR_Frota!M108","v":8},{"$f":"+DR_Frota!N108","v":8},null,null,null,8,null," "]
[" ",null,null,"Articulado",null,"DR_FROTA",{"$f":"+DR_Frota!I109","v":"C109"},null,"A38",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K109","v":0},{"$f":"+DR_Frota!L109","v":0},{"$f":"+DR_Frota!M109","v":0},{"$f":"+DR_Frota!N109","v":0},null,null,null,0,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I35,\"..\",I38)","v":"Soma de A35..A38"},null,null,"A39",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U35:U38)","v":8},{"$f":"SUM(V35:V38)","v":8},{"$f":"SUM(W35:W38)","v":8},{"$f":"SUM(X35:X38)","v":8},null,null,null,8,null," "]
[" ",null,null,null,null,null,null,null,"A40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,203,"Frota Operante",null,null,null,null,"A41",null,null,null,null,null,null,null,null,null,null,null,"Quantidade","Quantidade","Quantidade","Quantidade",null,null,null,{"$f":"VLOOKUP($I41,Base_a,calc_c,0)","v":"Quantidade"},null," "]
[" ",null,null,"Micro",null,"DR_FROTA",{"$f":"+DR_Frota!I113","v":"C113"},null,"A42",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K113","v":1},{"$f":"+DR_Frota!L113","v":1},{"$f":"+DR_Frota!M113","v":1},{"$f":"+DR_Frota!N113","v":1},null,null,null,1,null," "]
[" ",null,null,"Leve",null,"DR_FROTA",{"$f":"+DR_Frota!I114","v":"C114"},null,{"$f":"CONCATENATE(\"A\",ROW())","v":"A43"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K114","v":14},{"$f":"+DR_Frota!L114","v":14},{"$f":"+DR_Frota!M114","v":14},{"$f":"+DR_Frota!N114","v":14},null,null,null,14,null," "]
[" ",null,null,"Pesado",null,"DR_FROTA",{"$f":"+DR_Frota!I115","v":"C115"},null,"A44",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K115","v":64},{"$f":"+DR_Frota!L115","v":64},{"$f":"+DR_Frota!M115","v":64},{"$f":"+DR_Frota!N115","v":64},null,null,null,64,null," "]
[" ",null,null,"Articulado",null,"DR_FROTA",{"$f":"+DR_Frota!I116","v":"C116"},null,"A45",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K116","v":1},{"$f":"+DR_Frota!L116","v":1},{"$f":"+DR_Frota!M116","v":1},{"$f":"+DR_Frota!N116","v":1},null,null,null,1,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I42,\"..\",I45)","v":"Soma de A42..A45"},null,null,"A46",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U42:U45)","v":80},{"$f":"SUM(V42:V45)","v":80},{"$f":"SUM(W42:W45)","v":80},{"$f":"SUM(X42:X45)","v":80},null,null,null,80,null," "]
[" ",null,null,null,null,null,null,null,"A47",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,204,"Idade Média da Frota",null,null,null,null,"A48",null,null,null,null,null,null,null,null,null,null,null,"Idade","Idade","Idade","Idade",null,null,null,{"$f":"VLOOKUP($I48,Base_a,calc_c,0)","v":"Idade"},null," "]
[" ",null,null,"Micro",null,"DR_FROTA",{"$f":"+DR_Frota!I127","v":"C127"},null,"A49",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K127","v":6},{"$f":"+DR_Frota!L127","v":6},{"$f":"+DR_Frota!M127","v":6},{"$f":"+DR_Frota!N127","v":6},null,null,null,6,null," "]
[" ",null,null,"Leve",null,"DR_FROTA",{"$f":"+DR_Frota!I128","v":"C128"},null,"A50",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K128","v":4.1428571428571432},{"$f":"+DR_Frota!L128","v":4.1428571428571432},{"$f":"+DR_Frota!M128","v":4.1428571428571432},{"$f":"+DR_Frota!N128","v":4.1428571428571432},null,null,null,4.1428571428571432,null," "]
[" ",null,null,"Pesado",null,"DR_FROTA",{"$f":"+DR_Frota!I129","v":"C129"},null,"A51",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K129","v":4.5},{"$f":"+DR_Frota!L129","v":4.5},{"$f":"+DR_Frota!M129","v":4.5},{"$f":"+DR_Frota!N129","v":4.5},null,null,null,4.5,null," "]
[" ",null,null,"Articulado",null,"DR_FROTA",{"$f":"+DR_Frota!I130","v":"C130"},null,"A52",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K130","v":4},{"$f":"+DR_Frota!L130","v":4},{"$f":"+DR_Frota!M130","v":4},{"$f":"+DR_Frota!N130","v":4},null,null,null,4,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I49,\"..\",I52)","v":"Soma de A49..A52"},null,null,"A53",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K131","v":4.4545454545454541},{"$f":"+DR_Frota!L131","v":4.4545454545454541},{"$f":"+DR_Frota!M131","v":4.4545454545454541},{"$f":"+DR_Frota!N131","v":4.4545454545454541},null,null,null,4.4545454545454541,null," "]
[" ",null,null,null,null,null,null,null,"A54",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,205,"Valor - Onibus com Rodagem",null,null,null,null,"A55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,"CONSUMO",{"$f":"+Consumo!I261","v":"B261"},null,"A56",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K261","v":274000},{"$f":"+Consumo!L261","v":274000},{"$f":"+Consumo!M261","v":1000},{"$f":"+Consumo!N261","v":1000},null,null,null,{"$f":"VLOOKUP($I56,Base_a,calc_c,0)","v":274000},null," "]
[" ",null,null,"Leve",null,"CONSUMO",{"$f":"+Consumo!I262","v":"B262"},null,"A57",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K262","v":278340},{"$f":"+Consumo!L262","v":278340},{"$f":"+Consumo!M262","v":1000},{"$f":"+Consumo!N262","v":1000},null,null,null,{"$f":"VLOOKUP($I57,Base_a,calc_c,0)","v":278340},null," "]
[" ",null,null,"Pesado",null,"CONSUMO",{"$f":"+Consumo!I263","v":"B263"},null,"A58",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K263","v":303890},{"$f":"+Consumo!L263","v":303890},{"$f":"+Consumo!M263","v":1000},{"$f":"+Consumo!N263","v":1000},null,null,null,{"$f":"VLOOKUP($I58,Base_a,calc_c,0)","v":303890},null," "]
[" ",null,null,"Articulado",null,"CONSUMO",{"$f":"+Consumo!I264","v":"B264"},null,"A59",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K264","v":362700},{"$f":"+Consumo!L264","v":362700},{"$f":"+Consumo!M264","v":1000},{"$f":"+Consumo!N264","v":1000},null,null,null,{"$f":"VLOOKUP($I59,Base_a,calc_c,0)","v":362700},null," "]
[" ",null,null,null,null,null,null,null,"A60",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,206,"Valor - Onibus sem Rodagem",null,null,null,null,"A61",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,"CONSUMO",{"$f":"+Consumo!I279","v":"B279"},null,"A62",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K279","v":270708.94},{"$f":"+Consumo!L279","v":270708.94},{"$f":"+Consumo!M279","v":999.94},{"$f":"+Consumo!N279","v":999.94},null,null,null,{"$f":"VLOOKUP($I62,Base_a,calc_c,0)","v":270708.94},null," "]
[" ",null,null,"Leve",null,"CONSUMO",{"$f":"+Consumo!I280","v":"B280"},null,"A63",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K280","v":269795.82},{"$f":"+Consumo!L280","v":269795.82},{"$f":"+Consumo!M280","v":999.94},{"$f":"+Consumo!N280","v":999.94},null,null,null,{"$f":"VLOOKUP($I63,Base_a,calc_c,0)","v":269795.82},null," "]
[" ",null,null,"Pesado",null,"CONSUMO",{"$f":"+Consumo!I281","v":"B281"},null,"A64",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K281","v":294624.2},{"$f":"+Consumo!L281","v":294624.2},{"$f":"+Consumo!M281","v":999.94},{"$f":"+Consumo!N281","v":999.94},null,null,null,{"$f":"VLOOKUP($I64,Base_a,calc_c,0)","v":294624.2},null," "]
[" ",null,null,"Articulado",null,"CONSUMO",{"$f":"+Consumo!I282","v":"B282"},null,"A65",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K282","v":347758.2},{"$f":"+Consumo!L282","v":347758.2},{"$f":"+Consumo!M282","v":999.9},{"$f":"+Consumo!N282","v":999.9},null,null,null,{"$f":"VLOOKUP($I65,Base_a,calc_c,0)","v":347758.2},null," "]
[" ",null,null,null,null,null,null,null,"A66",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,207,"Valor Total da Frota",null,null,null,null,"A67",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,"DR_FROTA",{"$f":"+DR_Frota!I146","v":"C146"},null,"A68",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K146","v":274000},{"$f":"+DR_Frota!L146","v":274000},{"$f":"+DR_Frota!M146","v":1000},{"$f":"+DR_Frota!N146","v":1000},null,null,null,{"$f":"VLOOKUP($I68,Base_a,calc_c,0)","v":274000},null," "]
[" ",null,null,"Leve",null,"DR_FROTA",{"$f":"+DR_Frota!I147","v":"C147"},null,"A69",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K147","v":3896760},{"$f":"+DR_Frota!L147","v":3896760},{"$f":"+DR_Frota!M147","v":14000},{"$f":"+DR_Frota!N147","v":14000},null,null,null,{"$f":"VLOOKUP($I69,Base_a,calc_c,0)","v":3896760},null," "]
[" ",null,null,"Pesado",null,"DR_FROTA",{"$f":"+DR_Frota!I148","v":"C148"},null,{"$f":"CONCATENATE(\"A\",ROW())","v":"A70"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K148","v":21880080},{"$f":"+DR_Frota!L148","v":21880080},{"$f":"+DR_Frota!M148","v":72000},{"$f":"+DR_Frota!N148","v":72000},null,null,null,{"$f":"VLOOKUP($I70,Base_a,calc_c,0)","v":21880080},null," "]
[" ",null,null,"Articulado",null,"DR_FROTA",{"$f":"+DR_Frota!I149","v":"C149"},null,"A71",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR_Frota!K149","v":362700},{"$f":"+DR_Frota!L149","v":362700},{"$f":"+DR_Frota!M149","v":1000},{"$f":"+DR_Frota!N149","v":1000},null,null,null,{"$f":"VLOOKUP($I71,Base_a,calc_c,0)","v":362700},null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I68,\"..\",I71)","v":"Soma de A68..A71"},null,null,"A72",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U68:U71)","v":26413540},{"$f":"SUM(V68:V71)","v":26413540},{"$f":"SUM(W68:W71)","v":88000},{"$f":"SUM(X68:X71)","v":88000},null,null,null,{"$f":"VLOOKUP($I72,Base_a,calc_c,0)","v":26413540},null," "]
[" ",null,null,null,null,null,null,null,"A73",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",3,"CAPITAL - DEPRECIAÇÃO e REMUNERAÇÃO ",null,null,null,null,null,"A74",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A75",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Os cálculo da Depreciação e Remuneração são efetuados considerando a Frota Total",null,null,null,null,null,"A76",null,{"$f":"CONCATENATE(\"Valor custo por km = Custo Mensal / Percurso Mensal (\",I$17,\")\")","v":"Valor custo por km = Custo Mensal / Percurso Mensal (A17)"},null,null,null,null,{"$f":"CONCATENATE(\"Valor custo por Veiculo = Custo Mensal / Frota Total (\",I$32,\")\")","v":"Valor custo por Veiculo = Custo Mensal / Frota Total (A32)"},null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A77",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A78",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VEICULOS",null,null,null,null,null,"A79",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A80",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,301,"Depreciação Mensal da Frota",null,null,null,null,"A81",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,"DR_FROTA",{"$f":"+DR_Frota!I415","v":"C415"},null,"A82",null,{"$f":"+U82/U$17","v":5.9529604609576793E-3},5.9529604609576793E-3,2.1979932445857341E-5,2.1979932445857341E-5,null,{"$f":"+U82/U$32","v":27.237500000000001},27.237500000000001,0.10056818181818182,0.10056818181818182,null,{"$f":"+DR_Frota!K415","v":2396.9},{"$f":"+DR_Frota!L415","v":2396.9},{"$f":"+DR_Frota!M415","v":8.85},{"$f":"+DR_Frota!N415","v":8.85},null,null,{"$f":"VLOOKUP($I82,Base_a,calc_b,0)","v":27.237500000000001},{"$f":"VLOOKUP($I82,Base_a,calc_c,0)","v":2396.9},null," "]
[" ",null,null,"Leve",null,"DR_FROTA",{"$f":"+DR_Frota!I416","v":"C416"},null,"A83",null,8.3060401351082863E-2,8.3060401351082863E-2,3.078432346513014E-4,3.078432346513014E-4,null,380.03909090909093,380.03909090909093,1.4085227272727272,1.4085227272727272,null,{"$f":"+DR_Frota!K416","v":33443.440000000002},{"$f":"+DR_Frota!L416","v":33443.440000000002},{"$f":"+DR_Frota!M416","v":123.95},{"$f":"+DR_Frota!N416","v":123.95},null,null,{"$f":"VLOOKUP($I83,Base_a,calc_b,0)","v":380.03909090909093},{"$f":"VLOOKUP($I83,Base_a,calc_c,0)","v":33443.440000000002},null," "]
[" ",null,null,"Pesado",null,"DR_FROTA",{"$f":"+DR_Frota!I417","v":"C417"},null,"A84",null,0.39513478541625274,0.39513478541625274,1.3410739121796145E-3,1.3410739121796145E-3,null,1807.9212500000001,1807.9212500000001,6.1360227272727279,6.1360227272727279,null,{"$f":"+DR_Frota!K417","v":159097.07},{"$f":"+DR_Frota!L417","v":159097.07},{"$f":"+DR_Frota!M417","v":539.97},{"$f":"+DR_Frota!N417","v":539.97},null,null,{"$f":"VLOOKUP($I84,Base_a,calc_b,0)","v":1807.9212500000001},{"$f":"VLOOKUP($I84,Base_a,calc_c,0)","v":159097.07},null," "]
[" ",null,null,"Articulado",null,"DR_FROTA",{"$f":"+DR_Frota!I418","v":"C418"},null,"A85",null,6.4777220345718263E-3,6.4777220345718263E-3,1.8627061394794359E-5,1.8627061394794359E-5,null,29.638522727272729,29.638522727272729,8.5227272727272721E-2,8.5227272727272721E-2,null,{"$f":"+DR_Frota!K418","v":2608.19},{"$f":"+DR_Frota!L418","v":2608.19},{"$f":"+DR_Frota!M418","v":7.5},{"$f":"+DR_Frota!N418","v":7.5},null,null,{"$f":"VLOOKUP($I85,Base_a,calc_b,0)","v":29.638522727272729},{"$f":"VLOOKUP($I85,Base_a,calc_c,0)","v":2608.19},null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I82,\"..\",I85)","v":"Soma de A82..A85"},null,null,"A86",null,0.49062586926286511,0.49062586926286511,1.6895241406715677E-3,1.6895241406715677E-3,null,{"$f":"SUM(P82:P85)","v":2244.8363636363638},{"$f":"SUM(Q82:Q85)","v":2244.8363636363638},{"$f":"SUM(R82:R85)","v":7.7303409090909092},{"$f":"SUM(S82:S85)","v":7.7303409090909092},null,{"$f":"SUM(U82:U85)","v":197545.60000000001},{"$f":"SUM(V82:V85)","v":197545.60000000001},{"$f":"SUM(W82:W85)","v":680.27},{"$f":"SUM(X82:X85)","v":680.27},null,{"$f":"VLOOKUP($I86,Base_a,calc_a,0)","v":0.49062586926286511},{"$f":"VLOOKUP($I86,Base_a,calc_b,0)","v":2244.8363636363638},{"$f":"VLOOKUP($I86,Base_a,calc_c,0)","v":197545.60000000001},null," "]
[" ",null,null,null,null,null,null,null,"A87",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,302,"Remuneração Mensal da Frota",null,null,null,null,"A88",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,"DR_FROTA",{"$f":"+DR_Frota!I581","v":"C581"},null,"A89",null,{"$f":"+U89/U$17","v":2.4372143850586131E-3},2.4372143850586131E-3,9.0154977150804679E-6,9.0154977150804679E-6,null,{"$f":"+U89/U$32","v":11.151363636363637},11.151363636363637,4.1250000000000002E-2,4.1250000000000002E-2,null,{"$f":"+DR_Frota!K581","v":981.32},{"$f":"+DR_Frota!L581","v":981.32},{"$f":"+DR_Frota!M581","v":3.63},{"$f":"+DR_Frota!N581","v":3.63},null,{"$f":"VLOOKUP($I89,Base_a,calc_a,0)","v":2.4372143850586131E-3},{"$f":"VLOOKUP($I89,Base_a,calc_b,0)","v":11.151363636363637},{"$f":"VLOOKUP($I89,Base_a,calc_c,0)","v":981.32},null," "]
[" ",null,null,"Leve",null,"DR_FROTA",{"$f":"+DR_Frota!I582","v":"C582"},null,"A90",null,5.251651599443672E-2,5.251651599443672E-2,1.9464037353467118E-4,1.9464037353467118E-4,null,240.28693181818181,240.28693181818181,0.89056818181818187,0.89056818181818187,null,{"$f":"+DR_Frota!K582","v":21145.25},{"$f":"+DR_Frota!L582","v":21145.25},{"$f":"+DR_Frota!M582","v":78.37},{"$f":"+DR_Frota!N582","v":78.37},null,{"$f":"VLOOKUP($I90,Base_a,calc_a,0)","v":5.251651599443672E-2},{"$f":"VLOOKUP($I90,Base_a,calc_b,0)","v":240.28693181818181},{"$f":"VLOOKUP($I90,Base_a,calc_c,0)","v":21145.25},null," "]
[" ",null,null,"Pesado",null,"DR_FROTA",{"$f":"+DR_Frota!I583","v":"C583"},null,"A91",null,0.31347359924498308,0.31347359924498308,1.0639032386250745E-3,1.0639032386250745E-3,null,1434.2842045454545,1434.2842045454545,4.8678409090909094,4.8678409090909094,null,{"$f":"+DR_Frota!K583","v":126217.01},{"$f":"+DR_Frota!L583","v":126217.01},{"$f":"+DR_Frota!M583","v":428.37},{"$f":"+DR_Frota!N583","v":428.37},null,{"$f":"VLOOKUP($I91,Base_a,calc_a,0)","v":0.31347359924498308},{"$f":"VLOOKUP($I91,Base_a,calc_b,0)","v":1434.2842045454545},{"$f":"VLOOKUP($I91,Base_a,calc_c,0)","v":126217.01},null," "]
[" ",null,null,"Articulado",null,"DR_FROTA",{"$f":"+DR_Frota!I584","v":"C584"},null,"A92",null,5.5276425591098749E-3,5.5276425591098749E-3,1.5895092390224519E-5,1.5895092390224519E-5,null,25.291477272727274,25.291477272727274,7.2727272727272738E-2,7.2727272727272738E-2,null,{"$f":"+DR_Frota!K584","v":2225.65},{"$f":"+DR_Frota!L584","v":2225.65},{"$f":"+DR_Frota!M584","v":6.4},{"$f":"+DR_Frota!N584","v":6.4},null,{"$f":"VLOOKUP($I92,Base_a,calc_a,0)","v":5.5276425591098749E-3},{"$f":"VLOOKUP($I92,Base_a,calc_b,0)","v":25.291477272727274},{"$f":"VLOOKUP($I92,Base_a,calc_c,0)","v":2225.65},null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I89,\"..\",I92)","v":"Soma de A89..A92"},null,null,"A93",null,0.37395497218358825,0.37395497218358825,1.2834542022650507E-3,1.2834542022650507E-3,null,{"$f":"SUM(P89:P92)","v":1711.0139772727271},{"$f":"SUM(Q89:Q92)","v":1711.0139772727271},{"$f":"SUM(R89:R92)","v":5.8723863636363633},{"$f":"SUM(S89:S92)","v":5.8723863636363633},null,{"$f":"SUM(U89:U92)","v":150569.22999999998},{"$f":"SUM(V89:V92)","v":150569.22999999998},{"$f":"SUM(W89:W92)","v":516.77},{"$f":"SUM(X89:X92)","v":516.77},null,{"$f":"VLOOKUP($I93,Base_a,calc_a,0)","v":0.37395497218358825},{"$f":"VLOOKUP($I93,Base_a,calc_b,0)","v":1711.0139772727271},{"$f":"VLOOKUP($I93,Base_a,calc_c,0)","v":150569.22999999998},null," "]
[" ",null,null,null,null,null,null,null,"A94",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Total Depreciação e Remuneração de Veiculos",null,{"$f":"CONCATENATE(\" \",I86,\"+\",I93)","v":" A86+A93"},null,null,"A95",null,{"$f":"+K86+K93","v":0.86458084144645331},{"$f":"+L86+L93","v":0.86458084144645331},{"$f":"+M86+M93","v":2.9729783429366186E-3},{"$f":"+N86+N93","v":2.9729783429366186E-3},null,{"$f":"+P86+P93","v":3955.8503409090908},{"$f":"+Q86+Q93","v":3955.8503409090908},{"$f":"+R86+R93","v":13.602727272727272},{"$f":"+S86+S93","v":13.602727272727272},null,{"$f":"+U86+U93","v":348114.82999999996},{"$f":"+V86+V93","v":348114.82999999996},{"$f":"+W86+W93","v":1197.04},{"$f":"+X86+X93","v":1197.04},null,{"$f":"VLOOKUP($I95,Base_a,calc_a,0)","v":0.86458084144645331},{"$f":"VLOOKUP($I95,Base_a,calc_b,0)","v":3955.8503409090908},{"$f":"VLOOKUP($I95,Base_a,calc_c,0)","v":348114.82999999996},null," "]
[" ",null,null,null,null,null,null,null,"A96",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"EQUIPAMENTOS",null,null,null,null,null,"A97",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A98",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,311,"Depreciação Mensal de Equipamentos",null,null,null,null,"A99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Sistema de Monitoramento e Bilhetagem",null,"DR_EQUIP",{"$f":"+DR_Equip!I20","v":"D20"},null,"A100",null,{"$f":"+U100/U$17","v":2.5498377375985162E-2},2.5498377375985162E-2,3.6426253394264516E-4,3.6426253394264516E-4,null,{"$f":"+U100/U$32","v":116.66666666666666},116.66666666666666,1.6666666666666665,1.6666666666666665,null,{"$f":"+DR_Equip!K20","v":10266.666666666666},{"$f":"+DR_Equip!L20","v":10266.666666666666},{"$f":"+DR_Equip!M20","v":146.66666666666666},{"$f":"+DR_Equip!N20","v":146.66666666666666},null,{"$f":"VLOOKUP($I100,Base_a,calc_a,0)","v":2.5498377375985162E-2},{"$f":"VLOOKUP($I100,Base_a,calc_b,0)","v":116.66666666666666},{"$f":"VLOOKUP($I100,Base_a,calc_c,0)","v":10266.666666666666},null," "]
[" ",null,null,"Maquinas, Instalações e Equipamentos",null,"DR_EQUIP",{"$f":"+DR_Equip!I21","v":"D21"},null,"A101",null,6.0831843168421751E-3,6.0831843168421751E-3,2.1855752036558712E-5,2.1855752036558712E-5,null,27.833333333333336,27.833333333333336,9.9999999999999992E-2,9.9999999999999992E-2,null,{"$f":"+DR_Equip!K21","v":2449.3333333333335},{"$f":"+DR_Equip!L21","v":2449.3333333333335},{"$f":"+DR_Equip!M21","v":8.7999999999999989},{"$f":"+DR_Equip!N21","v":8.7999999999999989},null,{"$f":"VLOOKUP($I101,Base_a,calc_a,0)","v":6.0831843168421751E-3},{"$f":"VLOOKUP($I101,Base_a,calc_b,0)","v":27.833333333333336},{"$f":"VLOOKUP($I101,Base_a,calc_c,0)","v":2449.3333333333335},null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I100,\"..\",I100)","v":"Soma de A100..A100"},null,null,"A102",null,{"$f":"SUM(K100:K101)","v":3.1581561692827338E-2},{"$f":"SUM(L100:L101)","v":3.1581561692827338E-2},{"$f":"SUM(M100:M101)","v":3.8611828597920388E-4},{"$f":"SUM(N100:N101)","v":3.8611828597920388E-4},null,{"$f":"SUM(P100:P101)","v":144.5},{"$f":"SUM(Q100:Q101)","v":144.5},{"$f":"SUM(R100:R101)","v":1.7666666666666666},{"$f":"SUM(S100:S101)","v":1.7666666666666666},null,{"$f":"SUM(U100:U101)","v":12716},{"$f":"SUM(V100:V101)","v":12716},{"$f":"SUM(W100:W101)","v":155.46666666666667},{"$f":"SUM(X100:X101)","v":155.46666666666667},null,{"$f":"VLOOKUP($I102,Base_a,calc_a,0)","v":3.1581561692827338E-2},{"$f":"VLOOKUP($I102,Base_a,calc_b,0)","v":144.5},{"$f":"VLOOKUP($I102,Base_a,calc_c,0)","v":12716},null," "]
[" ",null,null,null,null,null,null,null,"A103",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,312,"Remuneração Mensal de Equipamentos",null,null,null,null,"A104",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Sistema de Monitoramento e Bilhetagem",null,"DR_EQUIP",{"$f":"+DR_Equip!I25","v":"D25"},null,"A105",null,{"$f":"+U105/U$17","v":1.5299026425591099E-2},1.5299026425591099E-2,2.1855752036558713E-4,2.1855752036558713E-4,null,{"$f":"+U105/U$32","v":70},70,1,1,null,{"$f":"+DR_Equip!K25","v":6160},{"$f":"+DR_Equip!L25","v":6160},{"$f":"+DR_Equip!M25","v":88},{"$f":"+DR_Equip!N25","v":88},null,{"$f":"VLOOKUP($I105,Base_a,calc_a,0)","v":1.5299026425591099E-2},{"$f":"VLOOKUP($I105,Base_a,calc_b,0)","v":70},{"$f":"VLOOKUP($I105,Base_a,calc_c,0)","v":6160},null," "]
[" ",null,null,"Maquinas, Instalações e Equipamentos",null,"DR_EQUIP",{"$f":"+DR_Equip!I26","v":"D26"},null,"A106",null,7.2998211802106109E-3,7.2998211802106109E-3,2.6226902443870455E-5,2.6226902443870455E-5,null,33.400000000000006,33.400000000000006,0.12000000000000001,0.12000000000000001,null,{"$f":"+DR_Equip!K26","v":2939.2000000000003},{"$f":"+DR_Equip!L26","v":2939.2000000000003},{"$f":"+DR_Equip!M26","v":10.56},{"$f":"+DR_Equip!N26","v":10.56},null,{"$f":"VLOOKUP($I106,Base_a,calc_a,0)","v":7.2998211802106109E-3},{"$f":"VLOOKUP($I106,Base_a,calc_b,0)","v":33.400000000000006},{"$f":"VLOOKUP($I106,Base_a,calc_c,0)","v":2939.2000000000003},null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I105,\"..\",I106)","v":"Soma de A105..A106"},null,null,"A107",null,{"$f":"SUM(K105:K106)","v":2.2598847605801709E-2},{"$f":"SUM(L105:L106)","v":2.2598847605801709E-2},{"$f":"SUM(M105:M106)","v":2.4478442280945759E-4},{"$f":"SUM(N105:N106)","v":2.4478442280945759E-4},null,{"$f":"SUM(P105:P106)","v":103.4},{"$f":"SUM(Q105:Q106)","v":103.4},{"$f":"SUM(R105:R106)","v":1.1200000000000001},{"$f":"SUM(S105:S106)","v":1.1200000000000001},null,{"$f":"SUM(U105:U106)","v":9099.2000000000007},{"$f":"SUM(V105:V106)","v":9099.2000000000007},{"$f":"SUM(W105:W106)","v":98.56},{"$f":"SUM(X105:X106)","v":98.56},null,{"$f":"VLOOKUP($I107,Base_a,calc_a,0)","v":2.2598847605801709E-2},{"$f":"VLOOKUP($I107,Base_a,calc_b,0)","v":103.4},{"$f":"VLOOKUP($I107,Base_a,calc_c,0)","v":9099.2000000000007},null," "]
[" ",null,null,null,null,null,null,null,"A108",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Total Depreciação e Remuneração de Equipamentos",null,{"$f":"CONCATENATE(I102,\"+\",I107,\"+\")","v":"A102+A107+"},null,null,"A109",null,{"$f":"+K102+K107","v":5.4180409298629051E-2},{"$f":"+L102+L107","v":5.4180409298629051E-2},{"$f":"+M102+M107","v":6.3090270878866147E-4},{"$f":"+N102+N107","v":6.3090270878866147E-4},null,{"$f":"+P102+P107","v":247.9},{"$f":"+Q102+Q107","v":247.9},{"$f":"+R102+R107","v":2.8866666666666667},{"$f":"+S102+S107","v":2.8866666666666667},null,{"$f":"+U102+U107","v":21815.200000000001},{"$f":"+V102+V107","v":21815.200000000001},{"$f":"+W102+W107","v":254.02666666666667},{"$f":"+X102+X107","v":254.02666666666667},null,{"$f":"VLOOKUP($I109,Base_a,calc_a,0)","v":5.4180409298629051E-2},{"$f":"VLOOKUP($I109,Base_a,calc_b,0)","v":247.9},{"$f":"VLOOKUP($I109,Base_a,calc_c,0)","v":21815.200000000001},null," "]
[" ",null,null,null,null,null,null,null,"A110",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"INVESTIMENTOS",null,null,null,null,null,"A111",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A112",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,331,"Depreciação Mensal de Investimentos",null,null,null,null,"A113",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Terrenos",null,"DR_INVEST",{"$f":"+DR_Invest!F12","v":0},null,"A114",null,{"$f":"+U114/U$17","v":0},0,{"$f":"+W114/W$17","v":0},0,null,null,null,null,null,null,{"$f":"+DR_Invest!K15","v":0},{"$f":"+DR_Invest!L15","v":0},{"$f":"+DR_Invest!M15","v":0},{"$f":"+DR_Invest!N15","v":0},null,null,null,{"$f":"VLOOKUP($I114,Base_a,calc_c,0)","v":0},null," "]
[" ",null,null,"Construções",null,"DR_INVEST",{"$f":"+DR_Invest!I16","v":"E16"},null,"A115",null,1.3970296046095768E-2,1.3970296046095768E-2,5.1741837207762099E-5,{"$f":"+X115/X$17","v":5.1741837207762099E-5},null,null,null,null,null,null,{"$f":"+DR_Invest!K16","v":5625},{"$f":"+DR_Invest!L16","v":5625},{"$f":"+DR_Invest!M16","v":20.833333333333332},{"$f":"+DR_Invest!N16","v":20.833333333333332},null,null,null,{"$f":"VLOOKUP($I115,Base_a,calc_c,0)","v":5625},null," "]
[" ",null,null,"Outorga",null,"DR_INVEST",{"$f":"+DR_Invest!I17","v":"E17"},null,"A116",null,5.8060736638187962E-2,5.8060736638187962E-2,1.034836744155242E-4,{"$f":"+X116/X$17","v":1.034836744155242E-4},null,null,null,null,null,null,{"$f":"+DR_Invest!K17","v":23377.575000000001},{"$f":"+DR_Invest!L17","v":23377.575000000001},{"$f":"+DR_Invest!M17","v":41.666666666666664},{"$f":"+DR_Invest!N17","v":41.666666666666664},null,null,null,{"$f":"VLOOKUP($I116,Base_a,calc_c,0)","v":23377.575000000001},null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I114,\"..\",I116)","v":"Soma de A114..A116"},null,null,"A117",null,{"$f":"SUM(K114:K116)","v":7.2031032684283736E-2},{"$f":"SUM(L114:L116)","v":7.2031032684283736E-2},{"$f":"SUM(M114:M116)","v":1.5522551162328629E-4},{"$f":"SUM(N114:N116)","v":1.5522551162328629E-4},null,{"$f":"SUM(P114:P116)","v":0},{"$f":"SUM(Q114:Q116)","v":0},{"$f":"SUM(R114:R116)","v":0},{"$f":"SUM(S114:S116)","v":0},null,{"$f":"SUM(U114:U116)","v":29002.575000000001},{"$f":"SUM(V114:V116)","v":29002.575000000001},{"$f":"SUM(W114:W116)","v":62.5},{"$f":"SUM(X114:X116)","v":62.5},null,{"$f":"VLOOKUP($I117,Base_a,calc_a,0)","v":7.2031032684283736E-2},{"$f":"VLOOKUP($I117,Base_a,calc_b,0)","v":0},{"$f":"VLOOKUP($I117,Base_a,calc_c,0)","v":29002.575000000001},null," "]
[" ",null,null,null,null,null,null,null,"A118",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,332,"Remuneração Mensal de Investimentos",null,null,null,null,"A119",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Terrenos",null,"DR_INVEST",{"$f":"+DR_Invest!I21","v":"E21"},null,"A120",null,{"$f":"+U120/U$17","v":0.12418040929862904},0.12418040929862904,{"$f":"+W120/W$17","v":2.4836081859725811E-4},2.4836081859725811E-4,null,{"$f":"+U120/U$32","v":568.18181818181813},568.18181818181813,{"$f":"+W120/W$32","v":1.1363636363636365},1.1363636363636365,null,{"$f":"+DR_Invest!K21","v":50000},{"$f":"+DR_Invest!L21","v":50000},{"$f":"+DR_Invest!M21","v":100},{"$f":"+DR_Invest!N21","v":100},null,{"$f":"VLOOKUP($I120,Base_a,calc_a,0)","v":0.12418040929862904},{"$f":"VLOOKUP($I120,Base_a,calc_b,0)","v":568.18181818181813},{"$f":"VLOOKUP($I120,Base_a,calc_c,0)","v":50000},null," "]
[" ",null,null,"Construções",null,"DR_INVEST",{"$f":"+DR_Invest!I22","v":"E22"},null,"A121",null,6.7057421021259681E-2,6.7057421021259681E-2,2.4836081859725811E-4,2.4836081859725811E-4,null,306.81818181818181,306.81818181818181,1.1363636363636365,1.1363636363636365,null,{"$f":"+DR_Invest!K22","v":27000},{"$f":"+DR_Invest!L22","v":27000},{"$f":"+DR_Invest!M22","v":100},{"$f":"+DR_Invest!N22","v":100},null,{"$f":"VLOOKUP($I121,Base_a,calc_a,0)","v":6.7057421021259681E-2},{"$f":"VLOOKUP($I121,Base_a,calc_b,0)","v":306.81818181818181},{"$f":"VLOOKUP($I121,Base_a,calc_c,0)","v":27000},null," "]
[" ",null,null,"Outorga",null,"DR_INVEST",{"$f":"+DR_Invest!I23","v":"E23"},null,"A122",null,0.1393457679316511,0.1393457679316511,2.4836081859725811E-4,2.4836081859725811E-4,null,637.57022727272727,637.57022727272727,1.1363636363636365,1.1363636363636365,null,{"$f":"+DR_Invest!K23","v":56106.18},{"$f":"+DR_Invest!L23","v":56106.18},{"$f":"+DR_Invest!M23","v":100},{"$f":"+DR_Invest!N23","v":100},null,{"$f":"VLOOKUP($I122,Base_a,calc_a,0)","v":0.1393457679316511},{"$f":"VLOOKUP($I122,Base_a,calc_b,0)","v":637.57022727272727},{"$f":"VLOOKUP($I122,Base_a,calc_c,0)","v":56106.18},null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I120,\"..\",I122)","v":"Soma de A120..A122"},null,null,"A123",null,{"$f":"SUM(K120:K122)","v":0.33058359825153982},{"$f":"SUM(L120:L122)","v":0.33058359825153982},{"$f":"SUM(M120:M122)","v":7.4508245579177432E-4},{"$f":"SUM(N120:N122)","v":7.4508245579177432E-4},null,{"$f":"SUM(P120:P122)","v":1512.5702272727272},{"$f":"SUM(Q120:Q122)","v":1512.5702272727272},{"$f":"SUM(R120:R122)","v":3.4090909090909092},{"$f":"SUM(S120:S122)","v":3.4090909090909092},null,{"$f":"SUM(U120:U122)","v":133106.18},{"$f":"SUM(V120:V122)","v":133106.18},{"$f":"SUM(W120:W122)","v":300},{"$f":"SUM(X120:X122)","v":300},null,{"$f":"VLOOKUP($I123,Base_a,calc_a,0)","v":0.33058359825153982},{"$f":"VLOOKUP($I123,Base_a,calc_b,0)","v":1512.5702272727272},{"$f":"VLOOKUP($I123,Base_a,calc_c,0)","v":133106.18},null," "]
[" ",null,null,null,null,null,null,null,"A124",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Total Depreciação e Remuneração Investimentos",null,{"$f":"CONCATENATE(I117,\"+\",I123)","v":"A117+A123"},null,null,{"$f":"CONCATENATE(\"A\",ROW())","v":"A125"},null,{"$f":"+K117+K123","v":0.40261463093582356},{"$f":"+L117+L123","v":0.40261463093582356},{"$f":"+M117+M123","v":9.0030796741506064E-4},{"$f":"+N117+N123","v":9.0030796741506064E-4},null,{"$f":"+P117+P123","v":1512.5702272727272},{"$f":"+Q117+Q123","v":1512.5702272727272},{"$f":"+R117+R123","v":3.4090909090909092},{"$f":"+S117+S123","v":3.4090909090909092},null,{"$f":"+U117+U123","v":162108.755},{"$f":"+V117+V123","v":162108.755},{"$f":"+W117+W123","v":362.5},{"$f":"+X117+X123","v":362.5},null,{"$f":"VLOOKUP($I125,Base_a,calc_a,0)","v":0.40261463093582356},{"$f":"VLOOKUP($I125,Base_a,calc_b,0)","v":1512.5702272727272},{"$f":"VLOOKUP($I125,Base_a,calc_c,0)","v":162108.755},null," "]
[" ",null,null,null,null,null,null,null,"A126",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($I126,Base_a,calc_a,0)","v":0},{"$f":"VLOOKUP($I126,Base_a,calc_b,0)","v":0},{"$f":"VLOOKUP($I126,Base_a,calc_c,0)","v":0},null," "]
[" ",null,null,"Total Mensal Depreciação e Remuneração",null,{"$f":"CONCATENATE(I95,\"+\",I109,\"+\",I125)","v":"A95+A109+A125"},null,null,"A127",null,{"$f":"+K95+K109+K125","v":1.321375881680906},{"$f":"+L95+L109+L125","v":1.321375881680906},{"$f":"+M95+M109+M125","v":4.5041890191403408E-3},{"$f":"+N95+N109+N125","v":4.5041890191403408E-3},null,{"$f":"+P95+P109+P125","v":5716.3205681818181},{"$f":"+Q95+Q109+Q125","v":5716.3205681818181},{"$f":"+R95+R109+R125","v":19.898484848484848},{"$f":"+S95+S109+S125","v":19.898484848484848},null,{"$f":"+U95+U109+U125","v":532038.78499999992},{"$f":"+V95+V109+V125","v":532038.78499999992},{"$f":"+W95+W109+W125","v":1813.5666666666666},{"$f":"+X95+X109+X125","v":1813.5666666666666},null,{"$f":"VLOOKUP($I127,Base_a,calc_a,0)","v":1.321375881680906},{"$f":"VLOOKUP($I127,Base_a,calc_b,0)","v":5716.3205681818181},{"$f":"VLOOKUP($I127,Base_a,calc_c,0)","v":532038.78499999992},null," "]
[" ",null,null,null,null,null,null,null,"A128",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",4,"GASTOS VARIÁVEIS",null,null,null,null,null,"A129",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A130",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Os cálculo de Gastos Variaeis são efetuados considerando a Frota Operante",null,null,null,null,null,"A131",null,{"$f":"CONCATENATE(\"Valor custo por km = Custo Mensal / Percurso Mensal (\",I$17,\")\")","v":"Valor custo por km = Custo Mensal / Percurso Mensal (A17)"},null,null,null,null,{"$f":"CONCATENATE(\"Valor custo por Veiculo = Custo Mensal / Frota Operante (\",I$46,\")\")","v":"Valor custo por Veiculo = Custo Mensal / Frota Operante (A46)"},null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A132",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A133",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,401,"Valor combustível",null,"CONSUMO",{"$f":"+Consumo!I173","v":"B173"},null,"A134",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K173","v":3.3},{"$f":"+Consumo!L173","v":3.3},{"$f":"+Consumo!M173","v":1E-4},{"$f":"+Consumo!N173","v":1E-4},null,null,null,{"$f":"VLOOKUP($I134,Base_a,calc_c,0)","v":3.3},null," "]
[" ",null,null,null,null,null,null,null,"A135",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,402,"Frota Operante",null,null,null,null,"A136",null,null,null,null,null,null,null,null,null,null,null,"Quantidade","Quantidade","Quantidade","Quantidade",null,null,null,{"$f":"VLOOKUP($I136,Base_a,calc_c,0)","v":"Quantidade"},null," "]
[" ",null,null,"Micro",null,null,{"$f":"+I42","v":"A42"},null,"A137",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U42","v":1},1,1,1,null,null,null,1,null," "]
[" ",null,null,"Leve",null,null,{"$f":"+I43","v":"A43"},null,"A138",null,null,null,null,null,null,null,null,null,null,null,14,14,14,14,null,null,null,14,null," "]
[" ",null,null,"Pesado",null,null,{"$f":"+I44","v":"A44"},null,"A139",null,null,null,null,null,null,null,null,null,null,null,64,64,64,64,null,null,null,64,null," "]
[" ",null,null,"Articulado",null,null,{"$f":"+I45","v":"A45"},null,"A140",null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,1,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I137,\"..\",I140)","v":"Soma de A137..A140"},null,null,"A141",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U137:U140)","v":80},{"$f":"SUM(V137:V140)","v":80},{"$f":"SUM(W137:W140)","v":80},{"$f":"SUM(X137:X140)","v":80},null,null,null,80,null," "]
[" ",null,null,null,null,null,null,null,"A142",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,403,"Coeficiente Consumo Combustivel (L/Km)",null,null,null,null,"A143",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,"CONSUMO",{"$f":"+Consumo!I183","v":"B183"},null,"A144",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K183","v":0.25},{"$f":"+Consumo!L183","v":0.25},{"$f":"+Consumo!M183","v":0.25},{"$f":"+Consumo!N183","v":0.25},null,null,null,{"$f":"VLOOKUP($I144,Base_a,calc_c,0)","v":0.25},null," "]
[" ",null,null,"Leve",null,"CONSUMO",{"$f":"+Consumo!I184","v":"B184"},null,"A145",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K184","v":0.35},{"$f":"+Consumo!L184","v":0.35},{"$f":"+Consumo!M184","v":0.35},{"$f":"+Consumo!N184","v":0.35},null,null,null,{"$f":"VLOOKUP($I145,Base_a,calc_c,0)","v":0.35},null," "]
[" ",null,null,"Pesado",null,"CONSUMO",{"$f":"+Consumo!I185","v":"B185"},null,"A146",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K185","v":0.42},{"$f":"+Consumo!L185","v":0.42},{"$f":"+Consumo!M185","v":0.42},{"$f":"+Consumo!N185","v":0.42},null,null,null,{"$f":"VLOOKUP($I146,Base_a,calc_c,0)","v":0.42},null," "]
[" ",null,null,"Articulado",null,"CONSUMO",{"$f":"+Consumo!I186","v":"B186"},null,"A147",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K186","v":0.55000000000000004},{"$f":"+Consumo!L186","v":0.55000000000000004},{"$f":"+Consumo!M186","v":0.55000000000000004},{"$f":"+Consumo!N186","v":0.55000000000000004},null,null,null,{"$f":"VLOOKUP($I147,Base_a,calc_c,0)","v":0.55000000000000004},null," "]
[" ",null,null,null,null,null,null,null,"A148",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,404,"Litros de Combustivel Mensal",null,null,null,null,"A149",null,null,null,null,null,null,null,null,null,null,null,"Quantidade","Quantidade","Quantidade","Quantidade",null,null,null,{"$f":"{\"Quantidade\"}","v":"Quantidade"},null," "]
[" ",null,null,"Micro",null,{"$f":"CONCATENATE(I$19,\" x \",I137,\" x \",I144)","v":"A19 x A137 x A144"},null,null,"A150",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U$19*U137*U144","v":1258.25},1258.25,1258.25,1258.25,null,null,null,{"$f":"VLOOKUP($I150,Base_a,calc_c,0)","v":1258.25},null," "]
[" ",null,null,"Leve",null,{"$f":"CONCATENATE(I$19,\" x \",I138,\" x \",I145)","v":"A19 x A138 x A145"},null,null,"A151",null,null,null,null,null,null,null,null,null,null,null,24661.699999999997,24661.699999999997,24661.699999999997,24661.699999999997,null,null,null,{"$f":"VLOOKUP($I151,Base_a,calc_c,0)","v":24661.699999999997},null," "]
[" ",null,null,"Pesado",null,{"$f":"CONCATENATE(I$19,\" x \",I139,\" x \",I146)","v":"A19 x A139 x A146"},null,null,"A152",null,null,null,null,null,null,null,null,null,null,null,135287.04000000001,135287.04000000001,135287.04000000001,135287.04000000001,null,null,null,{"$f":"VLOOKUP($I152,Base_a,calc_c,0)","v":135287.04000000001},null," "]
[" ",null,null,"Articulado",null,{"$f":"CONCATENATE(I$19,\" x \",I140,\" x \",I147)","v":"A19 x A140 x A147"},null,null,"A153",null,null,null,null,null,null,null,null,null,null,null,2768.15,2768.15,2768.15,2768.15,null,null,null,{"$f":"VLOOKUP($I153,Base_a,calc_c,0)","v":2768.15},null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I150,\"..\",I153)","v":"Soma de A150..A153"},null,null,"A154",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U150:U153)","v":163975.13999999998},{"$f":"SUM(V150:V153)","v":163975.13999999998},{"$f":"SUM(W150:W153)","v":163975.13999999998},{"$f":"SUM(X150:X153)","v":163975.13999999998},null,null,null,{"$f":"VLOOKUP($I154,Base_a,calc_c,0)","v":163975.13999999998},null," "]
[" ",null,null,null,null,null,null,null,"A155",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,405,"Custo Combustível Mensal",null,null,null,null,"A156",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,{"$f":"CONCATENATE(I$134,\" x \",I150)","v":"A134 x A150"},null,null,"A157",null,{"$f":"+U157/U$17","v":1.0312512418040929E-2},1.0312512418040929E-2,3.2286906417643556E-7,3.2286906417643556E-7,null,{"$f":"+U157/U$46","v":51.902874999999995},51.902874999999995,1.6250000000000001E-3,1.6250000000000001E-3,null,{"$f":"ROUND(+U150*U$134,2)","v":4152.2299999999996},4152.2299999999996,0.13,0.13,null,null,null,{"$f":"VLOOKUP($I157,Base_a,calc_c,0)","v":4152.2299999999996},null," "]
[" ",null,null,"Leve",null,{"$f":"CONCATENATE(I$134,\" x \",I151)","v":"A134 x A151"},null,null,"A158",null,0.202125,0.202125,6.1345122193522758E-6,6.1345122193522758E-6,null,1017.295125,1017.295125,3.0875000000000003E-2,3.0875000000000003E-2,null,81383.61,81383.61,2.4700000000000002,2.4700000000000002,null,null,null,{"$f":"VLOOKUP($I158,Base_a,calc_c,0)","v":81383.61},null," "]
[" ",null,null,"Pesado",null,{"$f":"CONCATENATE(I$134,\" x \",I152)","v":"A134 x A152"},null,null,"A159",null,1.1087999950327836,1.1087999950327836,3.3603218756209019E-5,3.3603218756209019E-5,null,5580.5903749999998,5580.5903749999998,0.169125,0.169125,null,446447.23,446447.23,13.53,13.53,null,null,null,{"$f":"VLOOKUP($I159,Base_a,calc_c,0)","v":446447.23},null," "]
[" ",null,null,"Articulado",null,{"$f":"CONCATENATE(I$134,\" x \",I153)","v":"A134 x A153"},null,null,"A160",null,2.2687512418040928E-2,2.2687512418040928E-2,6.9541029207232275E-7,6.9541029207232275E-7,null,114.18625,114.18625,3.5000000000000005E-3,3.5000000000000005E-3,null,9134.9,9134.9,0.28000000000000003,0.28000000000000003,null,null,null,{"$f":"VLOOKUP($I160,Base_a,calc_c,0)","v":9134.9},null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I157,\"..\",I160)","v":"Soma de A157..A160"},null,null,"A161",null,1.3439250198688655,1.3439250198688655,4.0756010331810054E-5,4.0756010331810054E-5,null,6763.9746249999998,6763.9746249999998,0.205125,0.205125,null,{"$f":"SUM(U157:U160)","v":541117.97},{"$f":"SUM(V157:V160)","v":541117.97},{"$f":"SUM(W157:W160)","v":16.41},{"$f":"SUM(X157:X160)","v":16.41},null,{"$f":"VLOOKUP($I161,Base_a,calc_a,0)","v":1.3439250198688655},{"$f":"VLOOKUP($I161,Base_a,calc_b,0)","v":6763.9746249999998},{"$f":"VLOOKUP($I161,Base_a,calc_c,0)","v":541117.97},null," "]
[" ",null,null,null,null,null,null,null,"A162",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,406,"LUBRIFICANTES",null,null,null,null,"A163",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A164",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,{"$f":"+Consumo!C189","v":"Litros de combustivel por km"},null,"CONSUMO",{"$f":"+Consumo!I189","v":"B189"},null,"A165",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K189","v":0.03},{"$f":"+Consumo!L189","v":0.03},{"$f":"+Consumo!M189","v":0.03},{"$f":"+Consumo!N189","v":0.03},null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A166",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Custo Lubrificantes por KM",null,{"$f":"CONCATENATE(I$134,\" x \",I$165)","v":"A134 x A165"},null,null,"A167",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U165*U134","v":9.8999999999999991E-2},{"$f":"+V165*V134","v":9.8999999999999991E-2},{"$f":"+W165*W134","v":3.0000000000000001E-6},{"$f":"+X165*X134","v":3.0000000000000001E-6},null,null,null,{"$f":"VLOOKUP($I167,Base_a,calc_c,0)","v":9.8999999999999991E-2},null," "]
[" ",null,null,null,null,null,null,null,"A168",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Custo Lubrificantes Mensal",null,null,null,null,"A169",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,{"$f":"CONCATENATE(I$19,\" x \",I47,\" x \",I167)","v":"A19 x A47 x A167"},null,null,"A170",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(+U$167*U137*U$19,2)","v":498.27},498.27,0.02,0.02,null,null,null,{"$f":"VLOOKUP($I170,Base_a,calc_c,0)","v":498.27},null," "]
[" ",null,null,"Leve",null,{"$f":"CONCATENATE(I$19,\" x \",I48,\" x \",I168)","v":"A19 x A48 x A168"},null,null,"A171",null,null,null,null,null,null,null,null,null,null,null,6975.74,6975.74,0.21,0.21,null,null,null,{"$f":"VLOOKUP($I171,Base_a,calc_c,0)","v":6975.74},null," "]
[" ",null,null,"Pesado",null,{"$f":"CONCATENATE(I$19,\" x \",I49,\" x \",I169)","v":"A19 x A49 x A169"},null,null,"A172",null,null,null,null,null,null,null,null,null,null,null,31889.09,31889.09,0.97,0.97,null,null,null,{"$f":"VLOOKUP($I172,Base_a,calc_c,0)","v":31889.09},null," "]
[" ",null,null,"Articulado",null,{"$f":"CONCATENATE(I$19,\" x \",I50,\" x \",I170)","v":"A19 x A50 x A170"},null,null,"A173",null,null,null,null,null,null,null,null,null,null,null,498.27,498.27,0.02,0.02,null,null,null,{"$f":"VLOOKUP($I173,Base_a,calc_c,0)","v":498.27},null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I170,\"..\",I173)","v":"Soma de A170..A173"},null,null,"A174",null,{"$f":"+U174/U$17","v":9.9000024836081849E-2},{"$f":"+V174/V$17","v":9.9000024836081849E-2},{"$f":"+W174/W$17","v":3.0300019868865487E-6},{"$f":"+X174/X$17","v":3.0300019868865487E-6},null,{"$f":"+U174/U$46","v":498.26712499999996},{"$f":"+V174/V$46","v":498.26712499999996},{"$f":"+W174/W$46","v":1.525E-2},{"$f":"+X174/X$46","v":1.525E-2},null,{"$f":"SUM(U170:U173)","v":39861.369999999995},{"$f":"SUM(V170:V173)","v":39861.369999999995},{"$f":"SUM(W170:W173)","v":1.22},{"$f":"SUM(X170:X173)","v":1.22},null,{"$f":"VLOOKUP($I174,Base_a,calc_a,0)","v":9.9000024836081849E-2},{"$f":"VLOOKUP($I174,Base_a,calc_b,0)","v":498.26712499999996},{"$f":"VLOOKUP($I174,Base_a,calc_c,0)","v":39861.369999999995},null," "]
[" ",null,null,null,null,null,null,null,"A175",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,407,"RODAGEM",null,null,null,null,"A176",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A177",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Custo Rodagem KM por Veiculo",null,null,null,null,"A178",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,"CONSUMO",{"$f":"+Consumo!I351","v":"B351"},null,"A179",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K351","v":6.0940399999999999E-2},{"$f":"+Consumo!L351","v":6.0940399999999999E-2},{"$f":"+Consumo!M351","v":1.4000000000000001E-6},{"$f":"+Consumo!N351","v":1.4000000000000001E-6},null,null,null,{"$f":"VLOOKUP($I179,Base_a,calc_c,0)","v":6.0940399999999999E-2},null," "]
[" ",null,null,"Leve",null,"CONSUMO",{"$f":"+Consumo!I352","v":"B352"},null,"A180",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K352","v":9.8961199999999999E-2},{"$f":"+Consumo!L352","v":9.8961199999999999E-2},{"$f":"+Consumo!M352","v":1.4000000000000001E-6},{"$f":"+Consumo!N352","v":1.4000000000000001E-6},null,null,null,{"$f":"VLOOKUP($I180,Base_a,calc_c,0)","v":9.8961199999999999E-2},null," "]
[" ",null,null,"Pesado",null,"CONSUMO",{"$f":"+Consumo!I353","v":"B353"},null,"A181",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K353","v":0.10677199999999999},{"$f":"+Consumo!L353","v":0.10677199999999999},{"$f":"+Consumo!M353","v":1.4000000000000001E-6},{"$f":"+Consumo!N353","v":1.4000000000000001E-6},null,null,null,{"$f":"VLOOKUP($I181,Base_a,calc_c,0)","v":0.10677199999999999},null," "]
[" ",null,null,"Articulado",null,"CONSUMO",{"$f":"+Consumo!I354","v":"B354"},null,"A182",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K354","v":0.17461200000000002},{"$f":"+Consumo!L354","v":0.17461200000000002},{"$f":"+Consumo!M354","v":2.3333333333333332E-6},{"$f":"+Consumo!N354","v":2.3333333333333332E-6},null,null,null,{"$f":"VLOOKUP($I182,Base_a,calc_c,0)","v":0.17461200000000002},null," "]
[" ",null,null,null,null,null,null,null,"A183",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Custo Rodagem Mensal",null,null,null,null,{"$f":"CONCATENATE(\"A\",ROW())","v":"A184"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,{"$f":"CONCATENATE(I$19,\" x \",I137,\" x \",I179)","v":"A19 x A137 x A179"},null,null,"A185",null,{"$f":"+U185/U$17","v":7.6174746671965024E-4},7.6174746671965024E-4,2.483608185972581E-8,2.483608185972581E-8,null,{"$f":"+U185/U$46","v":3.8338749999999999},3.8338749999999999,1.25E-4,1.25E-4,null,{"$f":"ROUND(+U179*U137*U$19,2)","v":306.70999999999998},306.70999999999998,0.01,0.01,null,null,null,{"$f":"VLOOKUP($I185,Base_a,calc_c,0)","v":306.70999999999998},null," "]
[" ",null,null,"Leve",null,{"$f":"CONCATENATE(I$19,\" x \",I138,\" x \",I180)","v":"A19 x A138 x A180"},null,null,"A186",null,1.7318199880786807E-2,1.7318199880786807E-2,2.4836081859725811E-7,2.4836081859725811E-7,null,87.162499999999994,87.162499999999994,1.25E-3,1.25E-3,null,6973,6973,0.1,0.1,null,null,null,{"$f":"VLOOKUP($I186,Base_a,calc_c,0)","v":6973},null," "]
[" ",null,null,"Pesado",null,{"$f":"CONCATENATE(I$19,\" x \",I139,\" x \",I181)","v":"A19 x A139 x A181"},null,null,"A187",null,8.5417593880389428E-2,8.5417593880389428E-2,1.1176236836876615E-6,1.1176236836876615E-6,null,429.90674999999999,429.90674999999999,5.6249999999999998E-3,5.6249999999999998E-3,null,34392.54,34392.54,0.45,0.45,null,null,null,{"$f":"VLOOKUP($I187,Base_a,calc_c,0)","v":34392.54},null," "]
[" ",null,null,"Articulado",null,{"$f":"CONCATENATE(I$19,\" x \",I140,\" x \",I182)","v":"A19 x A140 x A182"},null,null,"A188",null,2.1826445459964239E-3,2.1826445459964239E-3,2.483608185972581E-8,2.483608185972581E-8,null,10.985250000000001,10.985250000000001,1.25E-4,1.25E-4,null,878.82,878.82,0.01,0.01,null,null,null,{"$f":"VLOOKUP($I188,Base_a,calc_c,0)","v":878.82},null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I185,\"..\",I188)","v":"Soma de A185..A188"},null,null,"A189",null,0.10568018577389231,0.10568018577389231,1.4156566660043713E-6,1.4156566660043713E-6,null,531.888375,531.888375,7.1250000000000011E-3,7.1250000000000011E-3,null,{"$f":"SUM(U185:U188)","v":42551.07},{"$f":"SUM(V185:V188)","v":42551.07},{"$f":"SUM(W185:W188)","v":0.57000000000000006},{"$f":"SUM(X185:X188)","v":0.57000000000000006},null,{"$f":"VLOOKUP($I189,Base_a,calc_a,0)","v":0.10568018577389231},{"$f":"VLOOKUP($I189,Base_a,calc_b,0)","v":531.888375},{"$f":"VLOOKUP($I189,Base_a,calc_c,0)","v":42551.07},null," "]
[" ",null,null,null,null,null,null,null,"A190",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,408,"PEÇAS E ACESSÓRIOS",null,null,null,null,"A191",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A192",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,{"$f":"+Consumo!C332","v":"Coeficiente de Peças e Acessorios s/veiculo novo"},null,null,null,null,"A193",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,"CONSUMO",{"$f":"+Consumo!I333","v":"B333"},null,"A194",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K333","v":5.7999999999999996E-3},{"$f":"+Consumo!L333","v":5.7999999999999996E-3},{"$f":"+Consumo!M333","v":5.7999999999999996E-3},{"$f":"+Consumo!N333","v":5.7999999999999996E-3},null,null,null,{"$f":"VLOOKUP($I194,Base_a,calc_c,0)","v":5.7999999999999996E-3},null," "]
[" ",null,null,"Leve",null,"CONSUMO",{"$f":"+Consumo!I334","v":"B334"},null,"A195",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K334","v":5.7999999999999996E-3},{"$f":"+Consumo!L334","v":5.7999999999999996E-3},{"$f":"+Consumo!M334","v":5.7999999999999996E-3},{"$f":"+Consumo!N334","v":5.7999999999999996E-3},null,null,null,{"$f":"VLOOKUP($I195,Base_a,calc_c,0)","v":5.7999999999999996E-3},null," "]
[" ",null,null,"Pesado",null,"CONSUMO",{"$f":"+Consumo!I335","v":"B335"},null,"A196",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K335","v":5.7999999999999996E-3},{"$f":"+Consumo!L335","v":5.7999999999999996E-3},{"$f":"+Consumo!M335","v":5.7999999999999996E-3},{"$f":"+Consumo!N335","v":5.7999999999999996E-3},null,null,null,{"$f":"VLOOKUP($I196,Base_a,calc_c,0)","v":5.7999999999999996E-3},null," "]
[" ",null,null,"Articulado",null,"CONSUMO",{"$f":"+Consumo!I336","v":"B336"},null,"A197",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K336","v":5.7999999999999996E-3},{"$f":"+Consumo!L336","v":5.7999999999999996E-3},{"$f":"+Consumo!M336","v":0.57999999999999996},{"$f":"+Consumo!N336","v":5.7999999999999996E-3},null,null,null,{"$f":"VLOOKUP($I197,Base_a,calc_c,0)","v":5.7999999999999996E-3},null," "]
[" ",null,null,null,null,null,null,null,"A198",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Custo Peças e acessórios por Veiculo",null,null,null,null,"A199",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Micro",null,{"$f":"CONCATENATE(I56,\" x \",I137,\" x \",I194)","v":"A56 x A137 x A194"},null,null,"A200",null,{"$f":"+U200/U$17","v":3.9469501291476252E-3},3.9469501291476252E-3,1.4404927478640968E-5,1.4404927478640968E-5,null,{"$f":"+U200/U$46","v":19.864999999999998},19.864999999999998,7.2499999999999995E-2,7.2499999999999995E-2,null,{"$f":"+U56*U137*U194","v":1589.1999999999998},1589.1999999999998,5.8,5.8,null,null,null,{"$f":"VLOOKUP($I200,Base_a,calc_c,0)","v":1589.1999999999998},null," "]
[" ",null,null,"Leve",null,{"$f":"CONCATENATE(I57,\" x \",I138,\" x \",I195)","v":"A57 x A138 x A195"},null,null,"A201",null,5.6132545201668979E-2,5.6132545201668979E-2,2.0166898470097355E-4,2.0166898470097355E-4,null,282.51509999999996,282.51509999999996,1.0149999999999999,1.0149999999999999,null,22601.207999999999,22601.207999999999,81.199999999999989,81.199999999999989,null,null,null,{"$f":"VLOOKUP($I201,Base_a,calc_c,0)","v":22601.207999999999},null," "]
[" ",null,null,"Pesado",null,{"$f":"CONCATENATE(I58,\" x \",I139,\" x \",I196)","v":"A58 x A139 x A196"},null,null,"A202",null,0.28016085833498905,0.28016085833498905,9.2191535863302197E-4,9.2191535863302197E-4,null,1410.0495999999998,1410.0495999999998,4.6399999999999997,4.6399999999999997,null,112803.96799999999,112803.96799999999,371.2,371.2,null,null,null,{"$f":"VLOOKUP($I202,Base_a,calc_c,0)","v":112803.96799999999},null," "]
[" ",null,null,"Articulado",null,{"$f":"CONCATENATE(I59,\" x \",I140,\" x \",I197)","v":"A59 x A140 x A197"},null,null,"A203",null,5.2246671965030791E-3,5.2246671965030791E-3,1.4404927478640969E-3,1.4404927478640968E-5,null,26.295749999999998,26.295749999999998,7.25,7.2499999999999995E-2,null,2103.66,2103.66,580,5.8,null,null,null,{"$f":"VLOOKUP($I203,Base_a,calc_c,0)","v":2103.66},null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I200,\"..\",I203)","v":"Soma de A200..A203"},null,null,"A204",null,{"$f":"SUM(K200:K203)","v":0.34546502086230868},{"$f":"SUM(L200:L203)","v":0.34546502086230868},{"$f":"SUM(M200:M203)","v":2.5784820186767333E-3},{"$f":"SUM(N200:N203)","v":1.1523941982912774E-3},null,{"$f":"SUM(P200:P203)","v":1738.7254499999997},{"$f":"SUM(Q200:Q203)","v":1738.7254499999997},{"$f":"SUM(R200:R203)","v":12.977499999999999},{"$f":"SUM(S200:S203)","v":5.7999999999999989},null,{"$f":"SUM(U200:U203)","v":139098.03599999999},{"$f":"SUM(V200:V203)","v":139098.03599999999},{"$f":"SUM(W200:W203)","v":1038.2},{"$f":"SUM(X200:X203)","v":464},null,{"$f":"VLOOKUP($I204,Base_a,calc_a,0)","v":0.34546502086230868},{"$f":"VLOOKUP($I204,Base_a,calc_b,0)","v":1738.7254499999997},{"$f":"VLOOKUP($I204,Base_a,calc_c,0)","v":139098.03599999999},null," "]
[" ",null,null,null,null,null,null,null,"A205",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"TOTAL CUSTO VARIÁVEL",null,{"$f":"CONCATENATE(I161,\"+\",I174,\"+\",I189,\"+\",I204)","v":"A161+A174+A189+A204"},null,null,"A206",null,{"$f":"+K161+K174+K189+K204","v":1.8940702513411483},{"$f":"+L161+L174+L189+L204","v":1.8940702513411483},{"$f":"+M161+M174+M189+M204","v":2.6236836876614342E-3},{"$f":"+N161+N174+N189+N204","v":1.1975958672759783E-3},null,{"$f":"+P161+P174+P189+P204","v":9532.8555749999996},{"$f":"+Q161+Q174+Q189+Q204","v":9532.8555749999996},{"$f":"+R161+R174+R189+R204","v":13.204999999999998},{"$f":"+S161+S174+S189+S204","v":6.027499999999999},null,{"$f":"+U161+U174+U189+U204","v":762628.44599999988},{"$f":"+V161+V174+V189+V204","v":762628.44599999988},{"$f":"+W161+W174+W189+W204","v":1056.4000000000001},{"$f":"+X161+X174+X189+X204","v":482.2},null,{"$f":"VLOOKUP($I206,Base_a,calc_a,0)","v":1.8940702513411483},{"$f":"VLOOKUP($I206,Base_a,calc_b,0)","v":9532.8555749999996},{"$f":"VLOOKUP($I206,Base_a,calc_c,0)","v":762628.44599999988},null," "]
[" ",null,null,null,null,null,null,null,"A207",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",5,"CUSTO DE PESSOAL",null,null,null,null,null,"A208",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A209",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Os cálculo de Despesas de Pessoal são efetuados considerando a Frota Operante",null,null,null,null,null,"A210",null,{"$f":"CONCATENATE(\"Valor custo por km = Custo Mensal / Percurso Mensal (\",I$17,\")\")","v":"Valor custo por km = Custo Mensal / Percurso Mensal (A17)"},null,null,null,null,{"$f":"CONCATENATE(\"Valor custo por Veiculo = Custo Mensal / Frota Operante (\",I$46,\")\")","v":"Valor custo por Veiculo = Custo Mensal / Frota Operante (A46)"},null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A211",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A212",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,501,"FROTA OPERANTE",null,null,null,null,"A213",null,null,null,null,null,null,null,null,null,null,null,"Quantidade","Quantidade","Quantidade","Quantidade",null,null,null,{"$f":"VLOOKUP($I213,Base_a,calc_c,0)","v":"Quantidade"},null," "]
[" ",null,null,"Micro",null,{"$f":"CONCATENATE(\" + \",+I42)","v":" + A42"},null,null,"A214",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U42","v":1},1,1,1,null,null,null,1,null," "]
[" ",null,null,"Leve",null,{"$f":"CONCATENATE(\" + \",+I43)","v":" + A43"},null,null,"A215",null,null,null,null,null,null,null,null,null,null,null,14,14,14,14,null,null,null,14,null," "]
[" ",null,null,"Pesado",null,{"$f":"CONCATENATE(\" + \",+I44)","v":" + A44"},null,null,"A216",null,null,null,null,null,null,null,null,null,null,null,64,64,64,64,null,null,null,64,null," "]
[" ",null,null,"Articulado",null,{"$f":"CONCATENATE(\" + \",+I45)","v":" + A45"},null,null,"A217",null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,1,null," "]
[" ",null,null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I214,\"..\",I217)","v":"Soma de A214..A217"},null,null,"A218",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U214:U217)","v":80},{"$f":"SUM(V214:V217)","v":80},{"$f":"SUM(W214:W217)","v":80},{"$f":"SUM(X214:X217)","v":80},null,null,null,80,null," "]
[" ",null,null,null,null,null,null,null,"A219",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,502,"ENCARGOS DE PESSOAL",null,"CONSUMO",{"$f":"+Consumo!I211","v":"B211"},null,"A220",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K211","v":0.43409999999999999},{"$f":"+Consumo!L211","v":0.43409999999999999},{"$f":"+Consumo!M211","v":0.43409999999999999},{"$f":"+Consumo!N211","v":0.43409999999999999},null,null,null,{"$f":"VLOOKUP($I220,Base_a,calc_c,0)","v":0.43409999999999999},null," "]
[" ",null,null,null,null,null,null,null,"A221",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"PESSOAL DE OPERAÇÃO",null,null,null,null,null,"A222",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A223",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,503,"Fatores de utilização",null,null,null,null,"A224",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Motorista",null,"CONSUMO",{"$f":"+Consumo!I205","v":"B205"},null,"A225",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K205","v":2.2000000000000002},{"$f":"+Consumo!L205","v":2.2000000000000002},{"$f":"+Consumo!M205","v":2.2000000000000002},{"$f":"+Consumo!N205","v":2.2000000000000002},null,null,null,{"$f":"VLOOKUP($I225,Base_a,calc_c,0)","v":2.2000000000000002},null," "]
[" ",null,null,"Cobrador",null,"CONSUMO",{"$f":"+Consumo!I206","v":"B206"},null,"A226",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K206","v":1E-4},{"$f":"+Consumo!L206","v":1E-4},{"$f":"+Consumo!M206","v":1E-4},{"$f":"+Consumo!N206","v":1E-4},null,null,null,{"$f":"VLOOKUP($I226,Base_a,calc_c,0)","v":1E-4},null," "]
[" ",null,null,"Fiscal/Despachante",null,"CONSUMO",{"$f":"+Consumo!I207","v":"B207"},null,"A227",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K207","v":0.3},{"$f":"+Consumo!L207","v":0.3},{"$f":"+Consumo!M207","v":0.3},{"$f":"+Consumo!N207","v":0.3},null,null,null,{"$f":"VLOOKUP($I227,Base_a,calc_c,0)","v":0.3},null," "]
[" ",null,null,"Bilheteiro",null,"CONSUMO",{"$f":"+Consumo!I208","v":"B208"},null,"A228",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K208","v":0.1},{"$f":"+Consumo!L208","v":0.1},{"$f":"+Consumo!M208","v":0.1},{"$f":"+Consumo!N208","v":0.1},null,null,null,{"$f":"VLOOKUP($I228,Base_a,calc_c,0)","v":0.1},null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"A\",ROW())","v":"A229"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,504,"Salário base",null,null,null,null,"A230",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Motorista",null,"CONSUMO",{"$f":"+Consumo!I199","v":"B199"},null,"A231",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K199","v":2087},{"$f":"+Consumo!L199","v":2087},{"$f":"+Consumo!M199","v":0.02},{"$f":"+Consumo!N199","v":0.02},null,null,null,{"$f":"VLOOKUP($I231,Base_a,calc_c,0)","v":2087},null," "]
[" ",null,null,"Cobrador",null,"CONSUMO",{"$f":"+Consumo!I200","v":"B200"},null,"A232",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K200","v":1113},{"$f":"+Consumo!L200","v":1113},{"$f":"+Consumo!M200","v":0.01},{"$f":"+Consumo!N200","v":0.01},null,null,null,{"$f":"VLOOKUP($I232,Base_a,calc_c,0)","v":1113},null," "]
[" ",null,null,"Fiscal/Despachante",null,"CONSUMO",{"$f":"+Consumo!I201","v":"B201"},null,"A233",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K201","v":1707},{"$f":"+Consumo!L201","v":1707},{"$f":"+Consumo!M201","v":0.01},{"$f":"+Consumo!N201","v":0.01},null,null,null,{"$f":"VLOOKUP($I233,Base_a,calc_c,0)","v":1707},null," "]
[" ",null,null,"Bilheteiro",null,"CONSUMO",{"$f":"+Consumo!I202","v":"B202"},null,"A234",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K202","v":1166},{"$f":"+Consumo!L202","v":1166},{"$f":"+Consumo!M202","v":0.01},{"$f":"+Consumo!N202","v":0.01},null,null,null,{"$f":"VLOOKUP($I234,Base_a,calc_c,0)","v":1166},null," "]
[" ",null,null,null,null,null,null,null,"A235",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,505,"Custo Pessoal Operação",null,null,null,null,"A236",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Motorista",null,{"$f":"CONCATENATE(I231,\" x (\",I225,\" x \",I$218,\") x (1+\",I$220,\")\")","v":"A231 x (A225 x A218) x (1+A220)"},null,null,"A237",null,{"$f":"+U237/U$17","v":1.3082707609775481},1.3082707609775481,1.253733359825154E-5,1.253733359825154E-5,null,{"$f":"+U237/U$46","v":6584.5267399999993},6584.5267399999993,6.3100400000000001E-2,6.3100400000000001E-2,null,{"$f":"+U231*(U225*U$218)*(1+U$220)","v":526762.13919999998},526762.13919999998,5.0480320000000001,5.0480320000000001,null,{"$f":"VLOOKUP($I237,Base_a,calc_a,0)","v":1.3082707609775481},{"$f":"VLOOKUP($I237,Base_a,calc_b,0)","v":6584.5267399999993},{"$f":"VLOOKUP($I237,Base_a,calc_c,0)","v":526762.13919999998},null," "]
[" ",null,null,"Cobrador",null,{"$f":"CONCATENATE(I232,\" x (\",I226,\" x \",I$218,\") x (1+\",I$220,\")\")","v":"A232 x (A226 x A218) x (1+A220)"},null,null,"A238",null,3.1713755215577188E-5,3.1713755215577188E-5,2.8493939996026226E-10,2.8493939996026226E-10,null,0.15961533,0.15961533,1.4341E-6,1.4341E-6,null,12.769226399999999,12.769226399999999,1.14728E-4,1.14728E-4,null,{"$f":"VLOOKUP($I238,Base_a,calc_a,0)","v":3.1713755215577188E-5},{"$f":"VLOOKUP($I238,Base_a,calc_b,0)","v":0.15961533},{"$f":"VLOOKUP($I238,Base_a,calc_c,0)","v":12.769226399999999},null," "]
[" ",null,null,"Fiscal/Despachante",null,{"$f":"CONCATENATE(I233,\" x (\",I227,\" x \",I$218,\") x (1+\",I$220,\")\")","v":"A233 x (A227 x A218) x (1+A220)"},null,null,"A239",null,0.14591746671965031,0.14591746671965031,8.5481819988078679E-7,8.5481819988078679E-7,null,734.40260999999998,734.40260999999998,4.3023000000000002E-3,4.3023000000000002E-3,null,58752.2088,58752.2088,0.34418399999999999,0.34418399999999999,null,{"$f":"VLOOKUP($I239,Base_a,calc_a,0)","v":0.14591746671965031},{"$f":"VLOOKUP($I239,Base_a,calc_b,0)","v":734.40260999999998},{"$f":"VLOOKUP($I239,Base_a,calc_c,0)","v":58752.2088},null," "]
[" ",null,null,"Bilheteiro",null,{"$f":"CONCATENATE(I234,\" x (\",I228,\" x \",I$218,\") x (1+\",I$220,\")\")","v":"A234 x (A228 x A218) x (1+A220)"},null,null,"A240",null,3.3223934035366581E-2,3.3223934035366581E-2,2.8493939996026225E-7,2.8493939996026225E-7,null,167.21606,167.21606,1.4341E-3,1.4341E-3,null,13377.284799999999,13377.284799999999,0.114728,0.114728,null,{"$f":"VLOOKUP($I240,Base_a,calc_a,0)","v":3.3223934035366581E-2},{"$f":"VLOOKUP($I240,Base_a,calc_b,0)","v":167.21606},{"$f":"VLOOKUP($I240,Base_a,calc_c,0)","v":13377.284799999999},null," "]
[" ",null,null,"TOTAL PESSOAL DE OPERAÇÃO",null,{"$f":"CONCATENATE(\"Soma de \",I237,\"..\",I240)","v":"Soma de A237..A240"},null,null,"A241",null,1.4874438754877806,1.4874438754877806,1.3677376137492551E-5,1.3677376137492551E-5,null,{"$f":"SUM(P237:P240)","v":7486.3050253299989},{"$f":"SUM(Q237:Q240)","v":7486.3050253299989},{"$f":"SUM(R237:R240)","v":6.8838234099999993E-2},{"$f":"SUM(S237:S240)","v":6.8838234099999993E-2},null,{"$f":"SUM(U237:U240)","v":598904.40202639997},{"$f":"SUM(V237:V240)","v":598904.40202639997},{"$f":"SUM(W237:W240)","v":5.5070587280000005},{"$f":"SUM(X237:X240)","v":5.5070587280000005},null,{"$f":"VLOOKUP($I241,Base_a,calc_a,0)","v":1.4874438754877806},{"$f":"VLOOKUP($I241,Base_a,calc_b,0)","v":7486.3050253299989},{"$f":"VLOOKUP($I241,Base_a,calc_c,0)","v":598904.40202639997},null," "]
[" ",null,null,null,null,null,null,null,"A242",null,null,null,null,{"$f":"+X242/X$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"PESSOAL INDIRETO",null,null,null,null,null,"A243",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A244",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,507,"Fatores de utilização",null,null,null,null,"A245",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Manutenção",null,"CONSUMO",{"$f":"+Consumo!I214","v":"B214"},null,"A246",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K214","v":0.13},{"$f":"+Consumo!L214","v":0.13},{"$f":"+Consumo!M214","v":0.13},{"$f":"+Consumo!N214","v":0.13},null,null,null,{"$f":"VLOOKUP($I246,Base_a,calc_c,0)","v":0.13},null," "]
[" ",null,null,"Pessoal Administração, Controle e vendas",null,"CONSUMO",{"$f":"+Consumo!I215","v":"B215"},null,"A247",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K215","v":0.22},{"$f":"+Consumo!L215","v":0.22},{"$f":"+Consumo!M215","v":0.22},{"$f":"+Consumo!N215","v":0.22},null,null,null,{"$f":"VLOOKUP($I247,Base_a,calc_c,0)","v":0.22},null," "]
[" ",null,null,"Beneficios Sociais",null,"CONSUMO",{"$f":"+Consumo!I216","v":"B216"},null,"A248",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K216","v":0.09},{"$f":"+Consumo!L216","v":0.09},{"$f":"+Consumo!M216","v":0.09},{"$f":"+Consumo!N216","v":0.09},null,null,null,{"$f":"VLOOKUP($I248,Base_a,calc_c,0)","v":0.09},null," "]
[" ",null,null,"Honorários Diretoria",null,"CONSUMO",{"$f":"+Consumo!I217","v":"B217"},null,"A249",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K217","v":2.5000000000000001E-2},{"$f":"+Consumo!L217","v":2.5000000000000001E-2},{"$f":"+Consumo!M217","v":2.5000000000000001E-2},{"$f":"+Consumo!N217","v":2.5000000000000001E-2},null,null,null,{"$f":"VLOOKUP($I249,Base_a,calc_c,0)","v":2.5000000000000001E-2},null," "]
[" ",null,null,null,null,null,null,null,"A250",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,508,"Custo Mensal Pessoal Indireto sobre Operação",null,null,null,null,"A251",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Manutenção",null,{"$f":"CONCATENATE(I$241,\" x \",I246)","v":"A241 x A246"},null,null,"A252",null,{"$f":"+U252/U$17","v":0.19336770381341148},0.19336770381341148,1.7780588978740317E-6,1.7780588978740317E-6,null,{"$f":"+U252/U$46","v":973.21965329289992},973.21965329289992,8.948970433000001E-3,8.948970433000001E-3,null,{"$f":"+U$241*U246","v":77857.572263431997},77857.572263431997,0.71591763464000013,0.71591763464000013,null,{"$f":"VLOOKUP($I252,Base_a,calc_a,0)","v":0.19336770381341148},{"$f":"VLOOKUP($I252,Base_a,calc_b,0)","v":973.21965329289992},{"$f":"VLOOKUP($I252,Base_a,calc_c,0)","v":77857.572263431997},null," "]
[" ",null,null,"Pessoal Administração, Controle e vendas",null,{"$f":"CONCATENATE(I$241,\" x \",I247)","v":"A241 x A247"},null,null,"A253",null,0.32723765260731169,0.32723765260731169,3.0090227502483611E-6,3.0090227502483611E-6,null,1646.9871055725998,1646.9871055725998,1.5144411502000002E-2,1.5144411502000002E-2,null,131758.96844580799,131758.96844580799,1.2115529201600002,1.2115529201600002,null,{"$f":"VLOOKUP($I253,Base_a,calc_a,0)","v":0.32723765260731169},{"$f":"VLOOKUP($I253,Base_a,calc_b,0)","v":1646.9871055725998},{"$f":"VLOOKUP($I253,Base_a,calc_c,0)","v":131758.96844580799},null," "]
[" ",null,null,"Beneficios Sociais",null,{"$f":"CONCATENATE(I$241,\" x \",I248)","v":"A241 x A248"},null,null,"A254",null,0.13386994879390024,0.13386994879390024,{"$f":"+W254/W$17","v":1.2309638523743296E-6},{"$f":"+X254/X$17","v":1.2309638523743296E-6},null,673.76745227969991,673.76745227969991,6.1954410690000005E-3,6.1954410690000005E-3,null,53901.396182375996,53901.396182375996,0.49563528552000002,0.49563528552000002,null,{"$f":"VLOOKUP($I254,Base_a,calc_a,0)","v":0.13386994879390024},{"$f":"VLOOKUP($I254,Base_a,calc_b,0)","v":673.76745227969991},{"$f":"VLOOKUP($I254,Base_a,calc_c,0)","v":53901.396182375996},null," "]
[" ",null,null,"Honorários Diretoria",null,{"$f":"CONCATENATE(I$241,\" x \",I249)","v":"A241 x A249"},null,null,"A255",null,3.7186096887194514E-2,3.7186096887194514E-2,{"$f":"+W255/W$17","v":3.4193440343731377E-7},{"$f":"+X255/X$17","v":3.4193440343731377E-7},null,187.15762563325001,187.15762563325001,1.7209558525000002E-3,1.7209558525000002E-3,null,14972.61005066,14972.61005066,0.13767646820000001,0.13767646820000001,null,{"$f":"VLOOKUP($I255,Base_a,calc_a,0)","v":3.7186096887194514E-2},{"$f":"VLOOKUP($I255,Base_a,calc_b,0)","v":187.15762563325001},{"$f":"VLOOKUP($I255,Base_a,calc_c,0)","v":14972.61005066},null," "]
[" ",null,null,"TOTAL",null,{"$f":"CONCATENATE(\"Soma de \",I252,\"..\",I255)","v":"Soma de A252..A255"},null,null,"A256",null,{"$f":"SUM(K252:K255)","v":0.69166140210181792},{"$f":"SUM(L252:L255)","v":0.69166140210181792},{"$f":"SUM(M252:M255)","v":6.3599799039340357E-6},{"$f":"SUM(N252:N255)","v":6.3599799039340357E-6},null,{"$f":"SUM(P252:P255)","v":3481.1318367784497},{"$f":"SUM(Q252:Q255)","v":3481.1318367784497},{"$f":"SUM(R252:R255)","v":3.2009778856500005E-2},{"$f":"SUM(S252:S255)","v":3.2009778856500005E-2},null,{"$f":"SUM(U252:U255)","v":278490.54694227595},{"$f":"SUM(V252:V255)","v":278490.54694227595},{"$f":"SUM(W252:W255)","v":2.5607823085200003},{"$f":"SUM(X252:X255)","v":2.5607823085200003},null,{"$f":"VLOOKUP($I256,Base_a,calc_a,0)","v":0.69166140210181792},{"$f":"VLOOKUP($I256,Base_a,calc_b,0)","v":3481.1318367784497},{"$f":"VLOOKUP($I256,Base_a,calc_c,0)","v":278490.54694227595},null," "]
[" ",null,null,null,null,null,null,null,"A257",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Despesa de Pessoal S/Beneficio e Diretoria ",null,{"$f":"CONCATENATE(I241,\" + \",I252,\" + \",I253)","v":"A241 + A252 + A253"},null,null,"A258",null,null,null,null,null,null,{"$f":"+P241+P252+P253","v":10106.511784195498},{"$f":"+Q241+Q252+Q253","v":10106.511784195498},{"$f":"+R241+R252+R253","v":9.2931616034999998E-2},{"$f":"+S241+S252+S253","v":9.2931616034999998E-2},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A259",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"TOTAL DESPESAS DE PESSOAL",null,{"$f":"CONCATENATE(I241,\" + \",I256)","v":"A241 + A256"},null,null,"A260",null,{"$f":"+K256+K241","v":2.1791052775895983},{"$f":"+L256+L241","v":2.1791052775895983},2.0037356041426588E-5,2.0037356041426588E-5,null,10967.436862108449,10967.436862108449,0.1008480129565,0.1008480129565,null,877394.94896867592,877394.94896867592,8.0678410365200008,8.0678410365200008,null,{"$f":"VLOOKUP($I260,Base_a,calc_a,0)","v":2.1791052775895983},{"$f":"VLOOKUP($I260,Base_a,calc_b,0)","v":10967.436862108449},{"$f":"VLOOKUP($I260,Base_a,calc_c,0)","v":877394.94896867592},null," "]
[" ",null,null,null,null,null,null,null,"A261",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",6,"DESPESAS ADMINISTRATIVAS",null,null,null,null,null,"A262",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A263",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Os cálculo de Despesas Administrativas são efetuados considerando a Frota Total",null,null,null,null,null,"A264",null,{"$f":"CONCATENATE(\"Valor custo por km = Custo Mensal / Percurso Mensal (\",I$17,\")\")","v":"Valor custo por km = Custo Mensal / Percurso Mensal (A17)"},null,null,null,null,{"$f":"CONCATENATE(\"Valor custo por Veiculo = Custo Mensal / Frota Total (\",I$32,\")\")","v":"Valor custo por Veiculo = Custo Mensal / Frota Total (A32)"},null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A265",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A266",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,601,"Serviços",null,null,null,null,"A267",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Serviço de Bilhetagem Eletronica",null,"CONSUMO",{"$f":"+Consumo!I222","v":"B222"},null,"A268",null,{"$f":"+U268/U$17","v":2.1855752036558714E-2},2.1855752036558714E-2,2.483608185972581E-8,2.483608185972581E-8,null,{"$f":"+U268/U$32","v":100},100,1.1363636363636364E-4,1.1363636363636364E-4,null,{"$f":"+Consumo!K222","v":8800},{"$f":"+Consumo!L222","v":8800},{"$f":"+Consumo!M222","v":0.01},{"$f":"+Consumo!N222","v":0.01},null,null,null,{"$f":"VLOOKUP($I268,Base_a,calc_c,0)","v":8800},null," "]
[" ",null,null,"Alugueis e despesas de bilhetagem",null,"CONSUMO",{"$f":"+Consumo!I223","v":"B223"},null,"A269",null,3.4770514603616132E-2,3.4770514603616132E-2,2.483608185972581E-8,2.483608185972581E-8,null,159.09090909090909,159.09090909090909,1.1363636363636364E-4,1.1363636363636364E-4,null,{"$f":"+Consumo!K223","v":14000},{"$f":"+Consumo!L223","v":14000},{"$f":"+Consumo!M223","v":0.01},{"$f":"+Consumo!N223","v":0.01},null,null,null,{"$f":"VLOOKUP($I269,Base_a,calc_c,0)","v":14000},null," "]
[" ",null,null,"Serviço de Atendimento ao Passsageiro - SAC",null,"CONSUMO",{"$f":"+Consumo!I224","v":"B224"},null,"A270",null,{"$f":"+U270/U$17","v":1.0927876018279357E-2},1.0927876018279357E-2,2.483608185972581E-8,2.483608185972581E-8,null,{"$f":"+U270/U$32","v":50},50,1.1363636363636364E-4,1.1363636363636364E-4,null,{"$f":"+Consumo!K224","v":4400},{"$f":"+Consumo!L224","v":4400},{"$f":"+Consumo!M224","v":0.01},{"$f":"+Consumo!N224","v":0.01},null,null,null,{"$f":"VLOOKUP($I270,Base_a,calc_c,0)","v":4400},null," "]
[" ",null,null,"Serviço de Manutenção de Abrigos e Terminais",null,"CONSUMO",{"$f":"+Consumo!I225","v":"B225"},null,"A271",null,4.3711504073117427E-2,4.3711504073117427E-2,2.483608185972581E-8,2.483608185972581E-8,null,200,200,1.1363636363636364E-4,1.1363636363636364E-4,null,{"$f":"+Consumo!K225","v":17600},{"$f":"+Consumo!L225","v":17600},{"$f":"+Consumo!M225","v":0.01},{"$f":"+Consumo!N225","v":0.01},null,null,null,{"$f":"VLOOKUP($I271,Base_a,calc_c,0)","v":17600},null," "]
[" ",null,null,"TOTAL DE SERVIÇOS",null,{"$f":"CONCATENATE(\"Soma de \",I268,\"..\",I271)","v":"Soma de A268..A271"},null,null,"A272",null,{"$f":"SUM(K268:K271)","v":0.11126564673157163},{"$f":"SUM(L268:L271)","v":0.11126564673157163},{"$f":"SUM(M268:M271)","v":9.9344327438903238E-8},{"$f":"SUM(N268:N271)","v":9.9344327438903238E-8},null,{"$f":"SUM(P268:P271)","v":509.09090909090912},{"$f":"SUM(Q268:Q271)","v":509.09090909090912},{"$f":"SUM(R268:R271)","v":4.5454545454545455E-4},{"$f":"SUM(S268:S271)","v":4.5454545454545455E-4},null,{"$f":"SUM(U268:U271)","v":44800},{"$f":"SUM(V268:V271)","v":44800},{"$f":"SUM(W268:W271)","v":0.04},{"$f":"SUM(X268:X271)","v":0.04},null,{"$f":"VLOOKUP($I272,Base_a,calc_a,0)","v":0.11126564673157163},{"$f":"VLOOKUP($I272,Base_a,calc_b,0)","v":509.09090909090912},{"$f":"VLOOKUP($I272,Base_a,calc_c,0)","v":44800},null," "]
[" ",null,null,null,null,null,null,null,"A273",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,602,{"$f":"+Consumo!C230","v":"Despesas Administrativas Gerais"},null,null,null,null,"A274",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,{"$f":"+Consumo!C231","v":"Despesas Administrativas (%s/VLNC)"},null,"CONSUMO",{"$f":"+Consumo!I231","v":"B231"},null,"A275",null,{"$f":"+U275/U$17","v":0.18249990065567254},{"$f":"+V275/V$17","v":0.18249990065567254},{"$f":"+W275/W$17","v":6.5567256109676133E-4},{"$f":"+X275/X$17","v":6.5567256109676133E-4},null,{"$f":"+U275/U$32","v":835.02},{"$f":"+V275/V$32","v":835.02},{"$f":"+W275/W$32","v":3},{"$f":"+X275/X$32","v":3},null,{"$f":"+Consumo!K231","v":73481.759999999995},{"$f":"+Consumo!L231","v":73481.759999999995},{"$f":"+Consumo!M231","v":264},{"$f":"+Consumo!N231","v":264},null,null,null,{"$f":"VLOOKUP($I275,Base_a,calc_c,0)","v":73481.759999999995},null," "]
[" ",null,null,"TOTAL DE DESPESAS ADMINISTRATIVAS GERAIS",null,{"$f":"CONCATENATE(\" + \",I275)","v":" + A275"},null,null,"A276",null,{"$f":"SUM(K275:K275)","v":0.18249990065567254},{"$f":"SUM(L275:L275)","v":0.18249990065567254},{"$f":"SUM(M275:M275)","v":6.5567256109676133E-4},{"$f":"SUM(N275:N275)","v":6.5567256109676133E-4},null,{"$f":"SUM(P275:P275)","v":835.02},{"$f":"SUM(Q275:Q275)","v":835.02},{"$f":"SUM(R275:R275)","v":3},{"$f":"SUM(S275:S275)","v":3},null,{"$f":"SUM(U275:U275)","v":73481.759999999995},{"$f":"SUM(V275:V275)","v":73481.759999999995},{"$f":"SUM(W275:W275)","v":264},{"$f":"SUM(X275:X275)","v":264},null,{"$f":"VLOOKUP($I276,Base_a,calc_a,0)","v":0.18249990065567254},{"$f":"VLOOKUP($I276,Base_a,calc_b,0)","v":835.02},{"$f":"VLOOKUP($I276,Base_a,calc_c,0)","v":73481.759999999995},null," "]
[" ",null,null,null,null,null,null,null,"A277",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,603,"Outras Despesas",null,null,null,null,"A278",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Outras",null,"CONSUMO",{"$f":"+Consumo!I235","v":"B235"},null,{"$f":"CONCATENATE(\"A\",ROW())","v":"A279"},null,{"$f":"+U279/U$17","v":0},0,0,0,null,{"$f":"+U279/U$32","v":0},0,0,0,null,{"$f":"+Consumo!K235","v":0},{"$f":"+Consumo!L235","v":0},{"$f":"+Consumo!M235","v":0},{"$f":"+Consumo!N235","v":0},null,null,null,{"$f":"VLOOKUP($I279,Base_a,calc_c,0)","v":0},null," "]
[" ",null,null,{"$f":"+Consumo!C236","v":"Despesas Bancárias"},null,"CONSUMO",{"$f":"+Consumo!I236","v":"B236"},null,"A280",null,1.0927876018279357E-2,1.0927876018279357E-2,2.483608185972581E-8,2.483608185972581E-8,null,50,50,1.1363636363636364E-4,1.1363636363636364E-4,null,{"$f":"+Consumo!K236","v":4400},{"$f":"+Consumo!L236","v":4400},{"$f":"+Consumo!M236","v":0.01},{"$f":"+Consumo!N236","v":0.01},null,null,null,{"$f":"VLOOKUP($I280,Base_a,calc_c,0)","v":4400},null," "]
[" ",null,null,"Total de Outras Despesas",null,{"$f":"CONCATENATE(\"Soma de \",I279,\"..\",I280)","v":"Soma de A279..A280"},null,null,"A281",null,{"$f":"SUM(K279:K280)","v":1.0927876018279357E-2},{"$f":"SUM(L279:L280)","v":1.0927876018279357E-2},{"$f":"SUM(M279:M280)","v":2.483608185972581E-8},{"$f":"SUM(N279:N280)","v":2.483608185972581E-8},null,{"$f":"SUM(P279:P280)","v":50},{"$f":"SUM(Q279:Q280)","v":50},{"$f":"SUM(R279:R280)","v":1.1363636363636364E-4},{"$f":"SUM(S279:S280)","v":1.1363636363636364E-4},null,{"$f":"SUM(U279:U280)","v":4400},{"$f":"SUM(V279:V280)","v":4400},{"$f":"SUM(W279:W280)","v":0.01},{"$f":"SUM(X279:X280)","v":0.01},null,{"$f":"VLOOKUP($I281,Base_a,calc_a,0)","v":1.0927876018279357E-2},{"$f":"VLOOKUP($I281,Base_a,calc_b,0)","v":50},{"$f":"VLOOKUP($I281,Base_a,calc_c,0)","v":4400},null," "]
[" ",null,null,null,null,null,null,null,"A282",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,604,"GRIS - Gerenciamento de Riscos",null,null,null,null,"A283",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Seguro de Responsabilidade Cívil",null,"CONSUMO",{"$f":"+Consumo!I246","v":"B246"},null,"A284",null,{"$f":"+U284/U$17","v":3.1872963441287504E-2},3.1872963441287504E-2,1.7385257301808069E-7,1.7385257301808069E-7,null,{"$f":"+U284/U$32","v":145.83329545454546},145.83329545454546,7.9545454545454548E-4,7.9545454545454548E-4,null,{"$f":"+Consumo!K246","v":12833.33},{"$f":"+Consumo!L246","v":12833.33},{"$f":"+Consumo!M246","v":7.0000000000000007E-2},{"$f":"+Consumo!N246","v":7.0000000000000007E-2},null,null,null,{"$f":"VLOOKUP($I284,Base_a,calc_c,0)","v":12833.33},null," "]
[" ",null,null,"Seguro Obrigatorio",null,"CONSUMO",{"$f":"+Consumo!I247","v":"B247"},null,"A285",null,3.0051659050268228E-3,3.0051659050268228E-3,1.7385257301808069E-7,1.7385257301808069E-7,null,13.75,13.75,7.9545454545454548E-4,7.9545454545454548E-4,null,{"$f":"+Consumo!K247","v":1210},{"$f":"+Consumo!L247","v":1210},{"$f":"+Consumo!M247","v":7.0000000000000007E-2},{"$f":"+Consumo!N247","v":7.0000000000000007E-2},null,null,null,{"$f":"VLOOKUP($I285,Base_a,calc_c,0)","v":1210},null," "]
[" ",null,null,"Despesa com Emplacamento de Veiculo",null,"CONSUMO",{"$f":"+Consumo!I248","v":"B248"},null,"A286",null,7.2851678919133719E-4,7.2851678919133719E-4,1.7385257301808069E-7,1.7385257301808069E-7,null,3.3332954545454543,3.3332954545454543,7.9545454545454548E-4,7.9545454545454548E-4,null,{"$f":"+Consumo!K248","v":293.33},{"$f":"+Consumo!L248","v":293.33},{"$f":"+Consumo!M248","v":7.0000000000000007E-2},{"$f":"+Consumo!N248","v":7.0000000000000007E-2},null,null,null,{"$f":"VLOOKUP($I286,Base_a,calc_c,0)","v":293.33},null," "]
[" ",null,null,"IPVA",null,"CONSUMO",{"$f":"+Consumo!I249","v":"B249"},null,"A287",null,0,0,0,0,null,0,0,0,0,null,{"$f":"+Consumo!K249","v":0},{"$f":"+Consumo!L249","v":0},{"$f":"+Consumo!M249","v":0},{"$f":"+Consumo!N249","v":0},null,null,null,{"$f":"VLOOKUP($I287,Base_a,calc_c,0)","v":0},null," "]
[" ",null,null,"TOTAL GRIS - Gerenciamento de Riscos",null,{"$f":"CONCATENATE(\"Soma de \",I285,\"..\",I287)","v":"Soma de A285..A287"},null,null,"A288",null,{"$f":"SUM(K284:K287)","v":3.5606646135505661E-2},{"$f":"SUM(L284:L287)","v":3.5606646135505661E-2},{"$f":"SUM(M284:M287)","v":5.2155771905424203E-7},{"$f":"SUM(N284:N287)","v":5.2155771905424203E-7},null,{"$f":"SUM(P284:P287)","v":162.91659090909093},{"$f":"SUM(Q284:Q287)","v":162.91659090909093},{"$f":"SUM(R284:R287)","v":2.3863636363636366E-3},{"$f":"SUM(S284:S287)","v":2.3863636363636366E-3},null,{"$f":"SUM(U284:U287)","v":14336.66},{"$f":"SUM(V284:V287)","v":14336.66},{"$f":"SUM(W284:W287)","v":0.21000000000000002},{"$f":"SUM(X284:X287)","v":0.21000000000000002},null,{"$f":"VLOOKUP($I288,Base_a,calc_a,0)","v":3.5606646135505661E-2},{"$f":"VLOOKUP($I288,Base_a,calc_b,0)","v":162.91659090909093},{"$f":"VLOOKUP($I288,Base_a,calc_c,0)","v":14336.66},null," "]
[" ",null,null,null,null,null,null,null,"A289",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"TOTAL DE DESPESAS ADMINISTRATIVAS",null,{"$f":"CONCATENATE(I272,\" + \",I200,\" + \",I281,\" + \",I288,\" + \")","v":"A272 + A200 + A281 + A288 + "},null,null,"A290",null,{"$f":"+K272+K276+K281+K288","v":0.3403000695410292},{"$f":"+L272+L276+L281+L288","v":0.3403000695410292},{"$f":"+M272+M276+M281+M288","v":6.5631829922511422E-4},{"$f":"+N272+N276+N281+N288","v":6.5631829922511422E-4},null,{"$f":"+P272+P276+P281+P288","v":1557.0274999999999},{"$f":"+Q272+Q276+Q281+Q288","v":1557.0274999999999},3.0029545454545454,3.0029545454545454,null,137018.41999999998,137018.41999999998,264.26,264.26,null,{"$f":"VLOOKUP($I290,Base_a,calc_a,0)","v":0.3403000695410292},{"$f":"VLOOKUP($I290,Base_a,calc_b,0)","v":1557.0274999999999},{"$f":"VLOOKUP($I290,Base_a,calc_c,0)","v":137018.41999999998},null," "]
[" ",null,null,null,null,null,null,null,"A291",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",7,"RECEITAS COMPLEMENTARES",null,null,null,null,null,"A292",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Receita de publicidade",null,"CONSUMO",{"$f":"+Consumo!I392","v":"B392"},null,"A293",null,{"$f":"+U293/U$17","v":-2.1855752036558714E-2},{"$f":"+V293/V$17","v":-2.1855752036558714E-2},{"$f":"+W293/W$17","v":-2.1855752036558713E-4},{"$f":"+X293/X$17","v":-2.1855752036558713E-4},null,{"$f":"+U293/U$32","v":-100},{"$f":"+V293/V$32","v":-100},{"$f":"+W293/W$32","v":-1},{"$f":"+X293/X$32","v":-1},null,{"$f":"+Consumo!K392","v":-8800},{"$f":"+Consumo!L392","v":-8800},{"$f":"+Consumo!M392","v":-88},{"$f":"+Consumo!N392","v":-88},null,{"$f":"VLOOKUP($I293,Base_a,calc_a,0)","v":-2.1855752036558714E-2},{"$f":"VLOOKUP($I293,Base_a,calc_b,0)","v":-100},{"$f":"VLOOKUP($I293,Base_a,calc_c,0)","v":-8800},null," "]
[" ",null,null,"TOTAL RECEITA COMPLEMENTARES",null,{"$f":"CONCATENATE(\" +.\",I293)","v":" +.A293"},null,null,"A294",null,{"$f":"+K293","v":-2.1855752036558714E-2},{"$f":"+L293","v":-2.1855752036558714E-2},{"$f":"+M293","v":-2.1855752036558713E-4},{"$f":"+N293","v":-2.1855752036558713E-4},null,{"$f":"+P293","v":-100},{"$f":"+Q293","v":-100},{"$f":"+R293","v":-1},{"$f":"+S293","v":-1},null,{"$f":"+U293","v":-8800},{"$f":"+V293","v":-8800},{"$f":"+W293","v":-88},{"$f":"+X293","v":-88},null,{"$f":"VLOOKUP($I294,Base_a,calc_a,0)","v":-2.1855752036558714E-2},{"$f":"VLOOKUP($I294,Base_a,calc_b,0)","v":-100},{"$f":"VLOOKUP($I294,Base_a,calc_c,0)","v":-8800},null," "]
[" ",null,null,null,null,null,null,null,"A295",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"TOTAL CUSTOS ( - ) RECEITAS COMPLEMENT",null,{"$f":"CONCATENATE(I127,\"+\",I206,\"+\",I260,\"+\",I290,\"+\",I293)","v":"A127+A206+A260+A290+A293"},null,null,"A296",null,{"$f":"+K127+K206+K260+K290+K294","v":5.7129957281161232},{"$f":"+L127+L206+L260+L290+L294","v":5.7129957281161232},{"$f":"+M127+M206+M260+M290+M294","v":7.5856708417027293E-3},{"$f":"+N127+N206+N260+N290+N294","v":6.1595830213172741E-3},null,{"$f":"+P127+P206+P260+P290+P294","v":27673.640505290266},{"$f":"+Q127+Q206+Q260+Q290+Q294","v":27673.640505290266},{"$f":"+R127+R206+R260+R290+R294","v":35.207287406895887},{"$f":"+S127+S206+S260+S290+S294","v":28.029787406895895},null,{"$f":"+U127+U206+U260+U290+U294","v":2300280.5999686755},{"$f":"+V127+V206+V260+V290+V294","v":2300280.5999686755},{"$f":"+W127+W206+W260+W290+W294","v":3054.2945077031864},{"$f":"+X127+X206+X260+X290+X294","v":2480.0945077031865},null,{"$f":"VLOOKUP($I296,Base_a,calc_a,0)","v":5.7129957281161232},{"$f":"+AA127+AA206+AA260+AA290+AA294","v":27673.640505290266},{"$f":"+AB127+AB206+AB260+AB290+AB294","v":2300280.5999686755},null," "]
[" ",null,null,null,null,null,null,null,"A297",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",8,"APURAÇÃO DA TARIFA",null,null,null,null,null,"A298",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A299",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,801,"CAPITAL - REMUNERAÇÃO E DEPRECIAÇÃO",null,{"$f":"CONCATENATE(\" + \",+I127)","v":" + A127"},null,null,"A300",null,{"$f":"+K127","v":1.321375881680906},{"$f":"+L127","v":1.321375881680906},{"$f":"+M127","v":4.5041890191403408E-3},{"$f":"+N127","v":4.5041890191403408E-3},null,{"$f":"+P127","v":5716.3205681818181},{"$f":"+Q127","v":5716.3205681818181},{"$f":"+R127","v":19.898484848484848},{"$f":"+S127","v":19.898484848484848},null,{"$f":"+U127","v":532038.78499999992},{"$f":"+V127","v":532038.78499999992},{"$f":"+W127","v":1813.5666666666666},{"$f":"+X127","v":1813.5666666666666},null,{"$f":"VLOOKUP($I300,Base_a,calc_a,0)","v":1.321375881680906},{"$f":"VLOOKUP($I300,Base_a,calc_b,0)","v":5716.3205681818181},{"$f":"VLOOKUP($I300,Base_a,calc_c,0)","v":532038.78499999992},null," "]
[" ",null,null,null,null,null,null,null,"A301",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,802,"GASTOS VARIÁVEIS",null,{"$f":"CONCATENATE(\"Soma de \",I303,\"..\",I306)","v":"Soma de A303..A306"},null,null,"A302",null,{"$f":"SUM(K303:K306)","v":1.8940702513411483},{"$f":"SUM(L303:L306)","v":1.8940702513411483},{"$f":"SUM(M303:M306)","v":2.6236836876614342E-3},{"$f":"SUM(N303:N306)","v":1.1975958672759783E-3},null,{"$f":"SUM(P303:P306)","v":9532.8555749999996},{"$f":"SUM(Q303:Q306)","v":9532.8555749999996},{"$f":"SUM(R303:R306)","v":13.204999999999998},{"$f":"SUM(S303:S306)","v":6.027499999999999},null,{"$f":"SUM(U303:U306)","v":762628.44599999988},{"$f":"SUM(V303:V306)","v":762628.44599999988},{"$f":"SUM(W303:W306)","v":1056.4000000000001},{"$f":"SUM(X303:X306)","v":482.2},null,{"$f":"VLOOKUP($I302,Base_a,calc_a,0)","v":1.8940702513411483},{"$f":"VLOOKUP($I302,Base_a,calc_b,0)","v":9532.8555749999996},{"$f":"VLOOKUP($I302,Base_a,calc_c,0)","v":762628.44599999988},null," "]
[" ",null,null,"COMBUSTÍVEIS",null,{"$f":"CONCATENATE(\" + \",+I161)","v":" + A161"},null,null,"A303",null,{"$f":"+K161","v":1.3439250198688655},{"$f":"+L161","v":1.3439250198688655},{"$f":"+M161","v":4.0756010331810054E-5},{"$f":"+N161","v":4.0756010331810054E-5},null,{"$f":"+P161","v":6763.9746249999998},{"$f":"+Q161","v":6763.9746249999998},{"$f":"+R161","v":0.205125},{"$f":"+S161","v":0.205125},null,{"$f":"+U161","v":541117.97},{"$f":"+V161","v":541117.97},{"$f":"+W161","v":16.41},{"$f":"+X161","v":16.41},null,{"$f":"VLOOKUP($I303,Base_a,calc_a,0)","v":1.3439250198688655},{"$f":"VLOOKUP($I303,Base_a,calc_b,0)","v":6763.9746249999998},{"$f":"VLOOKUP($I303,Base_a,calc_c,0)","v":541117.97},null," "]
[" ",null,null,"LUBRIFICANTES",null,{"$f":"CONCATENATE(\" + \",+I174)","v":" + A174"},null,null,"A304",null,{"$f":"+K174","v":9.9000024836081849E-2},{"$f":"+L174","v":9.9000024836081849E-2},{"$f":"+M174","v":3.0300019868865487E-6},{"$f":"+N174","v":3.0300019868865487E-6},null,{"$f":"+P174","v":498.26712499999996},{"$f":"+Q174","v":498.26712499999996},{"$f":"+R174","v":1.525E-2},{"$f":"+S174","v":1.525E-2},null,{"$f":"+U174","v":39861.369999999995},{"$f":"+V174","v":39861.369999999995},{"$f":"+W174","v":1.22},{"$f":"+X174","v":1.22},null,{"$f":"VLOOKUP($I304,Base_a,calc_a,0)","v":9.9000024836081849E-2},{"$f":"VLOOKUP($I304,Base_a,calc_b,0)","v":498.26712499999996},{"$f":"VLOOKUP($I304,Base_a,calc_c,0)","v":39861.369999999995},null," "]
[" ",null,null,"RODAGEM",null,{"$f":"CONCATENATE(\" + \",+I189)","v":" + A189"},null,null,"A305",null,{"$f":"+K189","v":0.10568018577389231},{"$f":"+L189","v":0.10568018577389231},{"$f":"+M189","v":1.4156566660043713E-6},{"$f":"+N189","v":1.4156566660043713E-6},null,{"$f":"+P189","v":531.888375},{"$f":"+Q189","v":531.888375},{"$f":"+R189","v":7.1250000000000011E-3},{"$f":"+S189","v":7.1250000000000011E-3},null,{"$f":"+U189","v":42551.07},{"$f":"+V189","v":42551.07},{"$f":"+W189","v":0.57000000000000006},{"$f":"+X189","v":0.57000000000000006},null,{"$f":"VLOOKUP($I305,Base_a,calc_a,0)","v":0.10568018577389231},{"$f":"VLOOKUP($I305,Base_a,calc_b,0)","v":531.888375},{"$f":"VLOOKUP($I305,Base_a,calc_c,0)","v":42551.07},null," "]
[" ",null,null,"PEÇAS E ACESSÓRIOS",null,{"$f":"CONCATENATE(\" + \",+I204)","v":" + A204"},null,null,"A306",null,{"$f":"+K204","v":0.34546502086230868},{"$f":"+L204","v":0.34546502086230868},{"$f":"+M204","v":2.5784820186767333E-3},{"$f":"+N204","v":1.1523941982912774E-3},null,{"$f":"+P204","v":1738.7254499999997},{"$f":"+Q204","v":1738.7254499999997},{"$f":"+R204","v":12.977499999999999},{"$f":"+S204","v":5.7999999999999989},null,{"$f":"+U204","v":139098.03599999999},{"$f":"+V204","v":139098.03599999999},{"$f":"+W204","v":1038.2},{"$f":"+X204","v":464},null,{"$f":"VLOOKUP($I306,Base_a,calc_a,0)","v":0.34546502086230868},{"$f":"VLOOKUP($I306,Base_a,calc_b,0)","v":1738.7254499999997},{"$f":"VLOOKUP($I306,Base_a,calc_c,0)","v":139098.03599999999},null," "]
[" ",null,null,null,null,null,null,null,"A307",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,803,"CUSTO COM PESSOAL",null,{"$f":"CONCATENATE(\"Soma de \",I309,\"..\",I310)","v":"Soma de A309..A310"},null,null,"A308",null,{"$f":"SUM(K309:K310)","v":2.1791052775895983},{"$f":"SUM(L309:L310)","v":2.1791052775895983},{"$f":"SUM(M309:M310)","v":2.0037356041426588E-5},{"$f":"SUM(N309:N310)","v":2.0037356041426588E-5},null,{"$f":"SUM(P309:P311)","v":10967.436862108449},{"$f":"SUM(Q309:Q311)","v":10967.436862108449},{"$f":"SUM(R309:R311)","v":0.1008480129565},{"$f":"SUM(S309:S311)","v":0.1008480129565},null,{"$f":"SUM(U309:U310)","v":877394.94896867592},{"$f":"SUM(V309:V310)","v":877394.94896867592},{"$f":"SUM(W309:W310)","v":8.0678410365200008},{"$f":"SUM(X309:X310)","v":8.0678410365200008},null,{"$f":"SUM(Z309:Z310)","v":2.1791052775895983},{"$f":"SUM(AA309:AA310)","v":10967.436862108449},{"$f":"SUM(AB309:AB310)","v":877394.94896867592},null," "]
[" ",null,null,"PESSOAL DE OPERAÇÃO",null,{"$f":"CONCATENATE(\" + \",+I241)","v":" + A241"},null,null,"A309",null,{"$f":"+K241","v":1.4874438754877806},{"$f":"+L241","v":1.4874438754877806},{"$f":"+M241","v":1.3677376137492551E-5},{"$f":"+N241","v":1.3677376137492551E-5},null,{"$f":"+P241","v":7486.3050253299989},{"$f":"+Q241","v":7486.3050253299989},{"$f":"+R241","v":6.8838234099999993E-2},{"$f":"+S241","v":6.8838234099999993E-2},null,{"$f":"+U241","v":598904.40202639997},{"$f":"+V241","v":598904.40202639997},{"$f":"+W241","v":5.5070587280000005},{"$f":"+X241","v":5.5070587280000005},null,{"$f":"VLOOKUP($I309,Base_a,calc_a,0)","v":1.4874438754877806},{"$f":"VLOOKUP($I309,Base_a,calc_b,0)","v":7486.3050253299989},{"$f":"VLOOKUP($I309,Base_a,calc_c,0)","v":598904.40202639997},null," "]
[" ",null,null,"PESSOAL INDIRETO",null,{"$f":"CONCATENATE(\" + \",+I256)","v":" + A256"},null,null,"A310",null,{"$f":"+K256","v":0.69166140210181792},{"$f":"+L256","v":0.69166140210181792},{"$f":"+M256","v":6.3599799039340357E-6},{"$f":"+N256","v":6.3599799039340357E-6},null,{"$f":"+P256","v":3481.1318367784497},{"$f":"+Q256","v":3481.1318367784497},{"$f":"+R256","v":3.2009778856500005E-2},{"$f":"+S256","v":3.2009778856500005E-2},null,{"$f":"+U256","v":278490.54694227595},{"$f":"+V256","v":278490.54694227595},{"$f":"+W256","v":2.5607823085200003},{"$f":"+X256","v":2.5607823085200003},null,{"$f":"VLOOKUP($I310,Base_a,calc_a,0)","v":0.69166140210181792},{"$f":"VLOOKUP($I310,Base_a,calc_b,0)","v":3481.1318367784497},{"$f":"VLOOKUP($I310,Base_a,calc_c,0)","v":278490.54694227595},null," "]
[" ",null,null,null,null,null,null,null,"A311",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,804,"DESPESAS ADMINISTRATIVAS",null,{"$f":"CONCATENATE(\"Soma de \",I313,\"..\",I316)","v":"Soma de A313..A316"},null,null,"A312",null,{"$f":"SUM(K313:K316)","v":0.3403000695410292},{"$f":"SUM(L313:L316)","v":0.3403000695410292},{"$f":"SUM(M313:M316)","v":6.5631829922511422E-4},{"$f":"SUM(N313:N316)","v":6.5631829922511422E-4},null,{"$f":"SUM(P313:P316)","v":1557.0274999999999},{"$f":"SUM(Q313:Q316)","v":1557.0274999999999},{"$f":"SUM(R313:R316)","v":3.0029545454545454},{"$f":"SUM(S313:S316)","v":3.0029545454545454},null,{"$f":"SUM(U313:U316)","v":137018.41999999998},{"$f":"SUM(V313:V316)","v":137018.41999999998},{"$f":"SUM(W313:W316)","v":264.26},{"$f":"SUM(X313:X316)","v":264.26},null,{"$f":"VLOOKUP($I312,Base_a,calc_a,0)","v":0.3403000695410292},{"$f":"VLOOKUP($I312,Base_a,calc_b,0)","v":1557.0274999999999},{"$f":"VLOOKUP($I312,Base_a,calc_c,0)","v":137018.41999999998},null," "]
[" ",null,null,"SERVIÇOS",null,{"$f":"CONCATENATE(\" + \",+I272)","v":" + A272"},null,null,"A313",null,{"$f":"+K272","v":0.11126564673157163},{"$f":"+L272","v":0.11126564673157163},{"$f":"+M272","v":9.9344327438903238E-8},{"$f":"+N272","v":9.9344327438903238E-8},null,{"$f":"+P272","v":509.09090909090912},{"$f":"+Q272","v":509.09090909090912},{"$f":"+R272","v":4.5454545454545455E-4},{"$f":"+S272","v":4.5454545454545455E-4},null,{"$f":"+U272","v":44800},{"$f":"+V272","v":44800},{"$f":"+W272","v":0.04},{"$f":"+X272","v":0.04},null,{"$f":"VLOOKUP($I313,Base_a,calc_a,0)","v":0.11126564673157163},{"$f":"VLOOKUP($I313,Base_a,calc_b,0)","v":509.09090909090912},{"$f":"VLOOKUP($I313,Base_a,calc_c,0)","v":44800},null," "]
[" ",null,null,"DESPESAS ADMINISTRATIVAS GERAIS",null,{"$f":"CONCATENATE(\" + \",+I276)","v":" + A276"},null,null,"A314",null,{"$f":"+K276","v":0.18249990065567254},{"$f":"+L276","v":0.18249990065567254},{"$f":"+M276","v":6.5567256109676133E-4},{"$f":"+N276","v":6.5567256109676133E-4},null,{"$f":"+P276","v":835.02},{"$f":"+Q276","v":835.02},{"$f":"+R276","v":3},{"$f":"+S276","v":3},null,{"$f":"+U276","v":73481.759999999995},{"$f":"+V276","v":73481.759999999995},{"$f":"+W276","v":264},{"$f":"+X276","v":264},null,{"$f":"VLOOKUP($I314,Base_a,calc_a,0)","v":0.18249990065567254},{"$f":"VLOOKUP($I314,Base_a,calc_b,0)","v":835.02},{"$f":"VLOOKUP($I314,Base_a,calc_c,0)","v":73481.759999999995},null," "]
[" ",null,null,"OUTRAS DESPESAS",null,{"$f":"CONCATENATE(\" + \",+I281)","v":" + A281"},null,null,"A315",null,{"$f":"+K281","v":1.0927876018279357E-2},{"$f":"+L281","v":1.0927876018279357E-2},{"$f":"+M281","v":2.483608185972581E-8},{"$f":"+N281","v":2.483608185972581E-8},null,{"$f":"+P281","v":50},{"$f":"+Q281","v":50},{"$f":"+R281","v":1.1363636363636364E-4},{"$f":"+S281","v":1.1363636363636364E-4},null,{"$f":"+U281","v":4400},{"$f":"+V281","v":4400},{"$f":"+W281","v":0.01},{"$f":"+X281","v":0.01},null,{"$f":"VLOOKUP($I315,Base_a,calc_a,0)","v":1.0927876018279357E-2},{"$f":"VLOOKUP($I315,Base_a,calc_b,0)","v":50},{"$f":"VLOOKUP($I315,Base_a,calc_c,0)","v":4400},null," "]
[" ",null,null,"GERENCIAMENTO DE RISCO",null,{"$f":"CONCATENATE(\" + \",+I288)","v":" + A288"},null,null,"A316",null,{"$f":"+K288","v":3.5606646135505661E-2},{"$f":"+L288","v":3.5606646135505661E-2},{"$f":"+M288","v":5.2155771905424203E-7},{"$f":"+N288","v":5.2155771905424203E-7},null,{"$f":"+P288","v":162.91659090909093},{"$f":"+Q288","v":162.91659090909093},{"$f":"+R288","v":2.3863636363636366E-3},{"$f":"+S288","v":2.3863636363636366E-3},null,{"$f":"+U288","v":14336.66},{"$f":"+V288","v":14336.66},{"$f":"+W288","v":0.21000000000000002},{"$f":"+X288","v":0.21000000000000002},null,{"$f":"VLOOKUP($I316,Base_a,calc_a,0)","v":3.5606646135505661E-2},{"$f":"VLOOKUP($I316,Base_a,calc_b,0)","v":162.91659090909093},{"$f":"VLOOKUP($I316,Base_a,calc_c,0)","v":14336.66},null," "]
[" ",null,null,null,null,null,null,null,"A317",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,805,"RECEITAS COMPLEMENTARES",null,{"$f":"CONCATENATE(\" + \",+I293)","v":" + A293"},null,null,"A318",null,{"$f":"+K294","v":-2.1855752036558714E-2},{"$f":"+L294","v":-2.1855752036558714E-2},{"$f":"+M294","v":-2.1855752036558713E-4},{"$f":"+N294","v":-2.1855752036558713E-4},null,{"$f":"+P294","v":-100},{"$f":"+Q294","v":-100},{"$f":"+R294","v":-1},{"$f":"+S294","v":-1},null,{"$f":"+U294","v":-8800},{"$f":"+V294","v":-8800},{"$f":"+W294","v":-88},{"$f":"+X294","v":-88},null,{"$f":"VLOOKUP($I318,Base_a,calc_a,0)","v":-2.1855752036558714E-2},{"$f":"VLOOKUP($I318,Base_a,calc_b,0)","v":-100},{"$f":"VLOOKUP($I318,Base_a,calc_c,0)","v":-8800},null," "]
[" ",null,null,null,null,null,null,null,"A319",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"TOTAL",null,{"$f":"CONCATENATE(I300,\"+\",I302,\"+\",I308,\"+\",I312,\"+\",I318)","v":"A300+A302+A308+A312+A318"},null,null,"A320",null,{"$f":"+K300+K302+K308+K312+K318","v":5.7129957281161232},{"$f":"+L300+L302+L308+L312+L318","v":5.7129957281161232},{"$f":"+M300+M302+M308+M312+M318","v":7.5856708417027293E-3},{"$f":"+N300+N302+N308+N312+N318","v":6.1595830213172741E-3},null,{"$f":"+P300+P302+P308+P312+P318","v":27673.640505290266},{"$f":"+Q300+Q302+Q308+Q312+Q318","v":27673.640505290266},{"$f":"+R300+R302+R308+R312+R318","v":35.207287406895887},{"$f":"+S300+S302+S308+S312+S318","v":28.029787406895895},null,{"$f":"+U300+U302+U308+U312+U318","v":2300280.5999686755},{"$f":"+V300+V302+V308+V312+V318","v":2300280.5999686755},{"$f":"+W300+W302+W308+W312+W318","v":3054.2945077031864},{"$f":"+X300+X302+X308+X312+X318","v":2480.0945077031865},null,{"$f":"VLOOKUP($I320,Base_a,calc_a,0)","v":5.7129957281161232},{"$f":"VLOOKUP($I320,Base_a,calc_b,0)","v":27673.640505290266},{"$f":"VLOOKUP($I320,Base_a,calc_c,0)","v":2300280.5999686755},null," "]
[" ",null,null,null,null,null,null,null,"A321",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,806,"IMPOSTOS",null,{"$f":"CONCATENATE(\" + \",+I324)","v":" + A324"},null,null,"A322",null,{"$f":"+K324","v":0.30183428842908849},{"$f":"+L324","v":0.30183428842908849},{"$f":"+M324","v":4.1074886116149027E-4},{"$f":"+N324","v":3.3569160745699263E-4},null,{"$f":"+P324","v":1519.1319736636024},{"$f":"+Q324","v":1519.1319736636024},{"$f":"+R324","v":2.0672990182257807},{"$f":"+S324","v":1.6895358603310437},null,{"$f":"+U324","v":121530.55789308819},{"$f":"+V324","v":121530.55789308819},{"$f":"+W324","v":165.38392145806245},{"$f":"+X324","v":135.1628688264835},null,{"$f":"VLOOKUP($I322,Base_a,calc_a,0)","v":0.30183428842908849},{"$f":"VLOOKUP($I322,Base_a,calc_b,0)","v":1519.1319736636024},{"$f":"VLOOKUP($I322,Base_a,calc_c,0)","v":121530.55789308819},null," "]
[" ",null,null,"% DE PIS COFINS ISS e CPRB",null,"CONSUMO",{"$f":"+Consumo!I397","v":"B397"},null,"A323",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Consumo!K397","v":0.05},{"$f":"+Consumo!L397","v":0.05},{"$f":"+Consumo!M397","v":0.05},{"$f":"+Consumo!N397","v":0.05},null,null,null,{"$f":"VLOOKUP($I323,Base_a,calc_c,0)","v":0.05},null," "]
[" ",null,null,"Valor PIS COFINS ISS e CPRB",null,{"$f":"CONCATENATE(\"+\",I320,\"/(1-\",I323,\") x \",I323)","v":"+A320/(1-A323) x A323"},null,null,"A324",null,{"$f":"+U324/U$17","v":0.30183428842908849},{"$f":"+V324/V$17","v":0.30183428842908849},{"$f":"+W324/W$17","v":4.1074886116149027E-4},{"$f":"+X324/X$17","v":3.3569160745699263E-4},null,{"$f":"+U324/U$46","v":1519.1319736636024},{"$f":"+V324/V$46","v":1519.1319736636024},{"$f":"+W324/W$46","v":2.0672990182257807},{"$f":"+X324/X$46","v":1.6895358603310437},null,{"$f":"((+U320-U318)/(1-U323))*U323","v":121530.55789308819},{"$f":"((+V320-V318)/(1-V323))*V323","v":121530.55789308819},{"$f":"((+W320-W318)/(1-W323))*W323","v":165.38392145806245},{"$f":"((+X320-X318)/(1-X323))*X323","v":135.1628688264835},null,null,null,{"$f":"VLOOKUP($I324,Base_a,calc_c,0)","v":121530.55789308819},null," "]
[" ",null,null,null,null,null,null,null,"A325",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"CUSTO TOTAL ",null,null,{"$f":"CONCATENATE(I320,\" + \",I322)","v":"A320 + A322"},null,null,"A326",null,{"$f":"+K320+K322","v":6.0148300165452113},{"$f":"+L320+L322","v":6.0148300165452113},7.9964197028642194E-3,6.4952746287742667E-3,null,29192.77247895387,29192.77247895387,37.274586425121669,29.71932326722694,null,2421811.1578617636,2421811.1578617636,3219.6784291612489,2615.2573765296702,null,{"$f":"VLOOKUP($I326,Base_a,calc_a,0)","v":6.0148300165452113},{"$f":"VLOOKUP($I326,Base_a,calc_b,0)","v":29192.77247895387},{"$f":"VLOOKUP($I326,Base_a,calc_c,0)","v":2421811.1578617636},null," "]
[" ",null,null,null,null,null,null,null,"A327",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"INDICE PASSAGEIRO QUILOMETRO",null,null,{"$f":"CONCATENATE(\" + \",+I23)","v":" + A23"},null,null,"A328",null,{"$f":"+U23","v":1.8507053447248163},{"$f":"+V23","v":1.8507053447248163},{"$f":"+W23","v":1.8507053447248163},{"$f":"+X23","v":1.8507053447248163},null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($I328,Base_a,calc_a,0)","v":1.8507053447248163},null,null,null," "]
[" ",null,null,null,null,null,null,null,"A329",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TARIFA APURADA",null,null,{"$f":"CONCATENATE(I$326,\" / \",I328)","v":"A326 / A328"},null,null,"A330",null,{"$f":"+K326/K328","v":3.2500203415360884},{"$f":"+L326/L328","v":3.2500203415360884},{"$f":"+M326/M328","v":4.3207416705511367E-3},{"$f":"+N326/N328","v":3.5096211545982527E-3},null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($I330,Base_a,calc_a,0)","v":3.2500203415360884},null,null,null," "]
[" ",null,null,null,null,null,null,null,"A331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A332",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A333",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","COMPOSIÇÃO DA TARIFA",null,null,null,null,null,null,"A334",null,"VALOR CUSTO EM REAIS",null,null,null,null,"PERCENTUAL SOBRE CUSTO TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A335",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,901,"CAPITAL - REMUNERAÇÃO E DEPRECIAÇÃO",null,{"$f":"CONCATENATE(+I300,\" / \",I$328)","v":"A300 / A328"},null,null,"A336",null,{"$f":"+K300/K$328","v":0.71398501411762172},{"$f":"+L300/L$328","v":0.71398501411762172},{"$f":"+M300/M$328","v":2.4337688503353158E-3},{"$f":"+N300/N$328","v":2.4337688503353158E-3},null,{"$f":"+K336/K$362","v":0.2196863216493482},{"$f":"+L336/L$362","v":0.2196863216493482},{"$f":"+M336/M$362","v":0.56327571419581635},{"$f":"+N336/N$362","v":0.69345628577222063},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A337",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,902,"GASTOS VARIÁVEIS",null,{"$f":"CONCATENATE(\"Soma de \",I339,\"..\",I342)","v":"Soma de A339..A342"},null,null,{"$f":"CONCATENATE(\"A\",ROW())","v":"A338"},null,{"$f":"SUM(K339:K342)","v":1.0234315563738647},{"$f":"SUM(L339:L342)","v":1.0234315563738647},{"$f":"SUM(M339:M342)","v":1.4176668885405707E-3},{"$f":"SUM(N339:N342)","v":6.4710239838533046E-4},null,{"$f":"SUM(P339:P342)","v":0.31490004640714037},{"$f":"SUM(Q339:Q342)","v":0.31490004640714037},{"$f":"SUM(R339:R342)","v":0.3281073011615015},{"$f":"SUM(S339:S342)","v":0.18437955832854122},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"COMBUSTÍVEIS",null,{"$f":"CONCATENATE(+I303,\" / \",I$328)","v":"A303 / A328"},null,null,"A339",null,{"$f":"+K303/K$328","v":0.72616909207051294},0.72616909207051294,2.202187962982844E-5,2.202187962982844E-5,null,{"$f":"+K339/K$362","v":0.22343524524751021},0.22343524524751021,5.0967822908559637E-3,6.2747170306332676E-3,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"LUBRIFICANTES",null,{"$f":"CONCATENATE(+I304,\" / \",I$328)","v":"A304 / A328"},null,null,"A340",null,5.3493131750155659E-2,5.3493131750155659E-2,1.6372146952096707E-6,1.6372146952096707E-6,null,1.6459322136080132E-2,1.6459322136080132E-2,3.7891982905815207E-4,4.6649328320369206E-4,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"RODAGEM",null,{"$f":"CONCATENATE(+I305,\" / \",I$328)","v":"A305 / A328"},null,null,"A341",null,5.7102653361389644E-2,5.7102653361389644E-2,7.6492817727009214E-7,7.6492817727009214E-7,null,1.756993721903927E-2,1.756993721903927E-2,1.7703631357634975E-4,2.1795177985746271E-4,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"PEÇAS E ACESSÓRIOS",null,{"$f":"CONCATENATE(+I306,\" / \",I$328)","v":"A306 / A328"},null,null,"A342",null,0.18666667919180635,0.18666667919180635,1.3932428660382624E-3,6.2267837588302229E-4,null,5.7435541804510756E-2,5.7435541804510756E-2,0.32245456272801104,0.17742039623484679,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A343",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,903,"CUSTO COM PESSOAL",null,{"$f":"CONCATENATE(\"Soma de \",I345,\"..\",I346)","v":"Soma de A345..A346"},null,null,"A344",null,{"$f":"SUM(K345:K346)","v":1.1774458229133242},{"$f":"SUM(L345:L346)","v":1.1774458229133242},{"$f":"SUM(M345:M346)","v":1.0826875330824728E-5},{"$f":"SUM(N345:N346)","v":1.0826875330824728E-5},null,{"$f":"SUM(P345:P347)","v":0.36228875489339751},{"$f":"SUM(Q345:Q347)","v":0.36228875489339751},{"$f":"SUM(R345:R347)","v":2.5057909396938552E-3},{"$f":"SUM(S345:S347)","v":3.0849128307308959E-3},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"PESSOAL DE OPERAÇÃO",null,{"$f":"CONCATENATE(+I309,\" / \",I$328)","v":"A309 / A328"},null,null,"A345",null,{"$f":"+K309/K$328","v":0.80371728526506769},0.80371728526506769,7.3903585875936712E-6,7.3903585875936712E-6,null,{"$f":"+K345/K$362","v":0.24729607842552731},0.24729607842552731,1.7104375014975121E-3,2.1057425465739908E-3,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"PESSOAL INDIRETO",null,{"$f":"CONCATENATE(+I310,\" / \",I$328)","v":"A310 / A328"},null,null,"A346",null,0.37372853764825642,0.37372853764825642,3.4365167432310565E-6,3.4365167432310565E-6,null,0.11499267646787019,0.11499267646787019,7.9535343819634298E-4,9.7917028415690538E-4,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A347",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,904,"DESPESAS ADMINISTRATIVAS",null,{"$f":"CONCATENATE(\"Soma de \",I349,\"..\",I352)","v":"Soma de A349..A352"},null,null,"A348",null,{"$f":"SUM(K349:K352)","v":0.18387587765443494},{"$f":"SUM(L349:L352)","v":0.18387587765443494},{"$f":"SUM(M349:M352)","v":3.5463143881648163E-4},{"$f":"SUM(N349:N352)","v":3.5463143881648163E-4},null,{"$f":"SUM(P349:P352)","v":5.6576839013729958E-2},{"$f":"SUM(Q349:Q352)","v":5.6576839013729958E-2},{"$f":"SUM(R349:R352)","v":8.2076519694186278E-2},{"$f":"SUM(S349:S352)","v":0.10104550411426858},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"SERVIÇOS",null,{"$f":"CONCATENATE(+I313,\" / \",I$328)","v":"A313 / A328"},null,null,"A349",null,{"$f":"+K313/K$328","v":6.0120670774912503E-2},6.0120670774912503E-2,5.3679170334743306E-8,5.3679170334743306E-8,null,{"$f":"+K349/K$362","v":1.8498552149521959E-2},1.8498552149521959E-2,1.2423600952726299E-5,1.5294861744383347E-5,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"DESPESAS ADMINISTRATIVAS GERAIS",null,{"$f":"CONCATENATE(+I314,\" / \",I$328)","v":"A314 / A328"},null,null,"A350",null,9.861099778841817E-2,9.861099778841817E-2,3.5428252420930577E-4,3.5428252420930577E-4,null,3.0341655566934297E-2,3.0341655566934297E-2,8.1995766287993557E-2,0.10094608751293008,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"OUTRAS DESPESAS",null,{"$f":"CONCATENATE(+I315,\" / \",I$328)","v":"A315 / A328"},null,null,"A351",null,5.904708736821764E-3,5.904708736821764E-3,1.3419792583685827E-8,1.3419792583685827E-8,null,1.8168220861137637E-3,1.8168220861137637E-3,3.1059002381815746E-6,3.8237154360958367E-6,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"GERENCIAMENTO DE RISCO",null,{"$f":"CONCATENATE(+I316,\" / \",I$328)","v":"A316 / A328"},null,null,"A352",null,1.9239500354282523E-2,1.9239500354282523E-2,2.8181564425740235E-7,2.8181564425740235E-7,null,5.9198092111599427E-3,5.9198092111599427E-3,6.5223905001813055E-5,8.0298024158012568E-5,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A353",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,904,"RECEITAS COMPLEMENTARES",null,{"$f":"CONCATENATE(\" + \",+I318)","v":" + A318"},null,null,"A354",null,{"$f":"+K318/K$328","v":-1.1809417473643528E-2},{"$f":"+L318/L$328","v":-1.1809417473643528E-2},{"$f":"+M318/M$328","v":-1.1809417473643527E-4},{"$f":"+N318/N$328","v":-1.1809417473643527E-4},null,{"$f":"+K354/K$362","v":-3.6336441722275275E-3},{"$f":"+L354/L$362","v":-3.6336441722275275E-3},{"$f":"+M354/M$362","v":-2.7331922095997854E-2},{"$f":"+N354/N$362","v":-3.3648695837643364E-2},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A355",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"TOTAL",null,{"$f":"CONCATENATE(I336,\"+\",I338,\"+\",I344,\"+\",I348,\"+\",I354)","v":"A336+A338+A344+A348+A354"},null,null,"A356",null,{"$f":"+K336+K338+K344+K348+K354","v":3.0869288535856021},{"$f":"+L336+L338+L344+L348+L354","v":3.0869288535856021},{"$f":"+M336+M338+M344+M348+M354","v":4.0987998782867569E-3},{"$f":"+N336+N338+N344+N348+N354","v":3.3282353881315171E-3},null,{"$f":"+P336+P338+P344+P348+P354","v":0.94981831779138859},{"$f":"+Q336+Q338+Q344+Q348+Q354","v":0.94981831779138859},{"$f":"+R336+R338+R344+R348+R354","v":0.94863340389520012},{"$f":"+S336+S338+S344+S348+S354","v":0.94831756520811794},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A357",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,905,"IMPOSTOS",null,{"$f":"CONCATENATE(\" + \",+I360)","v":" + A360"},null,null,"A358",null,{"$f":"+K360","v":0.16309148795048659},{"$f":"+L360","v":0.16309148795048659},{"$f":"+M360","v":2.2194179226437855E-4},{"$f":"+N360","v":1.8138576646673435E-4},null,5.0181682208611363E-2,5.0181682208611363E-2,5.1366596104799891E-2,5.168243479188217E-2,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"% DE PIS COFINS ISS e CPRB",null,null,null,null,"A359",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Valor PIS COFINS ISS e CPRB",null,{"$f":"CONCATENATE(+I324,\" / \",I$328)","v":"A324 / A328"},null,null,"A360",null,{"$f":"+K324/K$328","v":0.16309148795048659},{"$f":"+L324/L$328","v":0.16309148795048659},{"$f":"+M324/M$328","v":2.2194179226437855E-4},{"$f":"+N324/N$328","v":1.8138576646673435E-4},null,{"$f":"+K360/K$362","v":5.0181682208611363E-2},{"$f":"+L360/L$362","v":5.0181682208611363E-2},{"$f":"+M360/M$362","v":5.1366596104799891E-2},{"$f":"+N360/N$362","v":5.168243479188217E-2},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A361",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"CUSTO TOTAL ",null,null,{"$f":"CONCATENATE(I356,\" + \",I358)","v":"A356 + A358"},null,null,"A362",null,{"$f":"+K356+K358","v":3.2500203415360889},{"$f":"+L356+L358","v":3.2500203415360889},{"$f":"+M356+M358","v":4.3207416705511358E-3},{"$f":"+N356+N358","v":3.5096211545982514E-3},null,{"$f":"+P356+P358","v":1},{"$f":"+Q356+Q358","v":1},{"$f":"+R356+R358","v":1},{"$f":"+S356+S358","v":1},null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A363",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","COMPOSIÇÃO DA TARIFA",null,null,null,"TARIFA",{"$f":"+Tarifa!I44","v":"T44"},null,"A364",null,{"$f":"+Tarifa!K44","v":3.25},{"$f":"+Tarifa!L44","v":3.25},{"$f":"+Tarifa!M44","v":0.01},{"$f":"+Tarifa!N44","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A365",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"CAPITAL - REMUNERAÇÃO E DEPRECIAÇÃO",null,{"$f":"CONCATENATE(+I$364,\" / \",I$362,\" x \",I336)","v":"A364 / A362 x A336"},null,null,"A366",null,{"$f":"+K$364/K$362*K336","v":0.71398054536038169},{"$f":"+L$364/L$362*L336","v":0.71398054536038169},{"$f":"+M$364/M$362*M336","v":5.6327571419581644E-3},{"$f":"+N$364/N$362*N336","v":6.9345628577222058E-3},null,{"$f":"+K366/K$373","v":0.21968632164934823},0.21968632164934823,0.56327571419581635,0.69345628577222074,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"GASTOS VARIÁVEIS - COMBUSTIVEL",null,{"$f":"CONCATENATE(+I$364,\" / \",I$362,\" x \",I338)","v":"A364 / A362 x A338"},null,null,"A367",null,{"$f":"+K$364/K$362*(K339)","v":0.72616454705440825},{"$f":"+L$364/L$362*(L339+L340)","v":0.77965734399666864},{"$f":"+M$364/M$362*(M339+M340)","v":5.4757021199141161E-5},{"$f":"+N$364/N$362*(N339+N340)","v":6.7412103138369601E-5},null,0.22343524524751027,0.23989456738359038,5.4757021199141149E-3,6.7412103138369608E-3,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"GASTOS VARIÁVEIS - OUTROS",null,{"$f":"CONCATENATE(+I$364,\" / \",I$362,\" x \",I339)","v":"A364 / A362 x A339"},null,null,"A368",null,{"$f":"+K$364/K$362*K338-K367","v":0.29726060376879815},{"$f":"+L$364/L$362*L338-L367","v":0.24376780682653776},{"$f":"+M$364/M$362*M338-M367","v":3.2263159904158743E-3},{"$f":"+N$364/N$362*N338-N367","v":1.7763834801470424E-3},null,9.146480115963021E-2,7.5005479023550092E-2,0.32263159904158739,0.17763834801470427,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"CUSTO COM PESSOAL",null,{"$f":"CONCATENATE(+I$364,\" / \",I$362,\" x \",I344)","v":"A364 / A362 x A344"},null,null,"A369",null,{"$f":"+K$364/K$362*K344","v":1.177438453403542},{"$f":"+L$364/L$362*L344","v":1.177438453403542},{"$f":"+M$364/M$362*M344","v":2.5057909396938552E-5},{"$f":"+N$364/N$362*N344","v":3.084912830730896E-5},null,0.36228875489339762,0.36228875489339762,2.5057909396938548E-3,3.0849128307308964E-3,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"DESPESAS ADMINISTRATIVAS",null,{"$f":"CONCATENATE(+I$364,\" / \",I$362,\" x \",I348)","v":"A364 / A362 x A348"},null,null,"A370",null,{"$f":"+K$364/K$362*K348","v":0.18387472679462236},{"$f":"+L$364/L$362*L348","v":0.18387472679462236},{"$f":"+M$364/M$362*M348","v":8.2076519694186288E-4},{"$f":"+N$364/N$362*N348","v":1.0104550411426858E-3},null,5.6576839013729965E-2,5.6576839013729965E-2,8.2076519694186278E-2,0.10104550411426859,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"RECEITAS COMPLEMENTARES",null,{"$f":"CONCATENATE(+I$364,\" / \",I$362,\" x \",I354)","v":"A364 / A362 x A354"},null,null,"A371",null,{"$f":"+K$364/K$362*K354","v":-1.1809343559739465E-2},{"$f":"+L$364/L$362*L354","v":-1.1809343559739465E-2},{"$f":"+M$364/M$362*M354","v":-2.7331922095997856E-4},{"$f":"+N$364/N$362*N354","v":-3.364869583764336E-4},null,-3.6336441722275279E-3,-3.6336441722275279E-3,-2.733192209599785E-2,-3.3648695837643364E-2,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"IMPOSTOS",null,{"$f":"CONCATENATE(+I$364,\" / \",I$362,\" x \",I358)","v":"A364 / A362 x A358"},null,null,"A372",null,{"$f":"+K$364/K$362*K358","v":0.16309046717798695},{"$f":"+L$364/L$362*L358","v":0.16309046717798695},{"$f":"+M$364/M$362*M358","v":5.1366596104799895E-4},{"$f":"+N$364/N$362*N358","v":5.1682434791882172E-4},null,5.0181682208611376E-2,5.0181682208611376E-2,5.1366596104799885E-2,5.1682434791882177E-2,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"TOTAL",null,{"$f":"CONCATENATE(\"Soma de \",I366,\"..\",I372)","v":"Soma de A366..A372"},null,null,"A373",null,{"$f":"SUM(K366:K372)","v":3.2499999999999996},{"$f":"SUM(L366:L372)","v":3.2499999999999996},{"$f":"SUM(M366:M372)","v":1.0000000000000002E-2},{"$f":"SUM(N366:N372)","v":9.9999999999999985E-3},null,1,1,1,1,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A374",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","COMPOSIÇÃO TARIFA PARA REAJUSTE",null,null,null,null,null,null,"A375",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"A376",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"COMBUSTIVEL",null,{"$f":"CONCATENATE(\" x \",I367)","v":" x A367"},null,null,"A377",null,{"$f":"+K367","v":0.72616454705440825},{"$f":"+L367","v":0.77965734399666864},{"$f":"+M367","v":5.4757021199141161E-5},{"$f":"+N367","v":6.7412103138369601E-5},null,{"$f":"+K377/K$373","v":0.22343524524751027},0.23989456738359038,5.4757021199141149E-3,6.7412103138369608E-3,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"SALARIO BASE MOTORISTA",null,{"$f":"CONCATENATE(\" x \",I369)","v":" x A369"},null,null,"A378",null,{"$f":"+K369","v":1.177438453403542},{"$f":"+L369","v":1.177438453403542},{"$f":"+M369","v":2.5057909396938552E-5},{"$f":"+N369","v":3.084912830730896E-5},null,0.36228875489339762,0.36228875489339762,2.5057909396938548E-3,3.0849128307308964E-3,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"OUTROS",null,{"$f":"CONCATENATE(+I$373,\" - \",I$377,\" - \",I378)","v":"A373 - A377 - A378"},null,null,"A379",null,{"$f":"+K373-K377-K378","v":1.3463969995420493},{"$f":"+L373-L377-L378","v":1.2929042025997888},{"$f":"+M373-M377-M378","v":9.9201850694039233E-3},{"$f":"+N373-N377-N378","v":9.9017387685543194E-3},null,0.41427599985909214,0.39781667772301199,0.99201850694039218,0.99017387685543212,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,{"$f":"CONCATENATE(\"Soma de \",I377,\"..\",I379)","v":"Soma de A377..A379"},null,null,"A380",null,{"$f":"SUM(K377:K379)","v":3.2499999999999996},{"$f":"SUM(L377:L379)","v":3.2499999999999991},{"$f":"SUM(M377:M379)","v":1.0000000000000004E-2},{"$f":"SUM(N377:N379)","v":9.9999999999999985E-3},null,1,0.99999999999999989,1.0000000000000002,1,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[]
[null,null,"COMENTÁRIOS DA CONTROLADORIA"]

{"sheet":"Consumo","index":7,"n_rows":414,"n_cols":28,"rows_kept":414,"cut":false,"hidden":false,"merged":[[390,1,390,2],[394,1,394,2],[402,22,406,25],[409,22,410,25],[396,22,400,25],[320,22,323,25],[391,5,391,6],[369,1,369,2],[359,5,359,6],[338,22,341,25],[347,5,347,6],[355,1,355,2],[344,5,344,6],[381,22,383,25],[386,22,388,25],[358,17,358,20],[359,22,359,25],[358,22,358,25],[402,5,402,6],[396,5,396,6],[391,22,392,25],[378,5,378,6],[362,22,363,25],[366,22,367,25],[260,22,263,25],[251,22,254,25],[278,22,281,25],[227,22,227,25],[278,5,278,6],[279,5,279,6],[215,17,215,18],[213,22,216,25],[234,22,235,25],[245,22,248,25],[239,22,242,25],[230,22,230,25],[241,5,241,6],[353,5,353,6],[338,5,338,6],[345,5,345,6],[350,5,350,6],[188,22,188,25],[196,22,201,25],[290,22,293,25],[296,22,299,25],[308,22,311,25],[350,22,353,25],[266,22,269,25],[272,22,275,25],[344,22,347,25],[284,22,287,25],[259,17,259,18],[297,17,297,18],[298,17,298,18],[299,17,299,18],[302,22,305,25],[252,18,252,20],[280,5,280,6],[281,5,281,6],[191,22,193,25],[221,22,224,25],[352,5,352,6],[287,5,287,6],[296,17,296,18],[289,17,289,18],[295,17,295,18],[291,17,291,18],[263,17,263,18],[290,17,290,18],[292,17,292,18],[293,17,293,18],[340,5,340,6],[341,5,341,6],[351,5,351,6],[331,17,331,18],[346,5,346,6],[284,5,284,6],[285,5,285,6],[286,5,286,6],[257,1,257,2],[255,5,255,6],[260,17,260,18],[261,17,261,18],[262,17,262,18],[225,5,225,6],[198,5,198,6],[210,5,210,6],[218,1,218,2],[240,5,240,6],[242,5,242,6],[230,5,230,6],[236,5,236,6],[245,5,245,6],[249,5,249,6],[243,5,243,6],[231,5,231,6],[6,1,6,3],[8,1,9,1],[8,2,9,3],[79,5,79,6],[38,5,38,6],[69,5,69,6],[67,5,67,6],[13,5,13,6],[85,5,85,6],[53,5,53,6],[60,5,60,6],[71,1,71,2],[82,5,82,6],[125,22,136,25],[95,22,106,25],[11,1,11,2],[36,5,36,6],[34,5,34,6],[189,1,189,2],[92,1,92,2],[74,5,74,6],[90,5,90,6],[107,5,107,6],[86,5,86,6],[88,5,88,6],[169,1,169,2],[122,5,122,6],[152,5,152,6],[137,5,137,6],[167,5,167,6],[36,22,36,25],[38,22,38,25],[204,22,207,25],[375,22,377,25],[247,5,247,6],[248,5,248,6],[326,22,329,25],[332,22,335,25],[314,22,317,25],[79,22,79,25],[82,22,85,25],[210,22,210,25],[140,22,151,25],[172,17,172,20],[174,17,177,20],[110,22,121,25],[88,22,88,25],[90,22,90,25],[83,5,83,6],[84,5,84,6],[155,22,166,25],[172,22,172,25],[182,22,185,25],[339,5,339,6],[246,5,246,6],[239,5,239,6],[8,22,9,25],[75,22,77,25],[22,22,33,25],[56,22,59,25],[1,1,1,2],[19,22,19,25],[15,5,15,6],[5,1,5,5],[17,5,17,6],[1,8,1,13],[3,1,3,6],[4,1,4,6],[2,1,2,7],[5,17,5,20],[8,5,8,8],[9,5,9,7],[8,19,8,20],[8,17,8,18],[69,22,69,25],[63,22,66,25],[40,22,53,25],[15,22,15,25],[17,22,17,25],[13,22,13,25]]}
[" "," "," "," "," "," "," "," "," "," ",{"$f":"+Tarifa!K27","v":3.2500203415360884},{"$f":"+Tarifa!L27","v":3.2500203415360884},{"$f":"+Tarifa!M27","v":4.3207416705511367E-3},{"$f":"+Tarifa!N27","v":3.5096211545982527E-3}," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","CONSUMO",null,null,null," ",null,null,"ÁREA DE DADOS E CÁLCULOS   - NÃO INCLUIR COLUNA",null,null,null,null,null,null,null," "," "," "," "," "," "," "," "," "," ",null," "]
["pedro milton golfe",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Dados de Consumo Coeficientes e Valores de Referência",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REFERÊNCIA EXTERNA",null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"CONCATENATE(+Cenario!$D$10,\" - \",+Cenario!$E$18)","v":"Cenário - Prefeitura Chapecó - Base Edital - base 10/17 - PROPOSTA "},null,null,null,{"$f":"+Apura!$Z$11","v":"Cenário 02"},null,null,null,null,"Tarifa base",{"$f":"IF(Esc_tarifa_base=1,\"Antecipado\",\"Embarcado\")","v":"Embarcado"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","ITEM","DISCRIMINAÇÃO",null,null,"Referência",null,null,null,null,{"$f":"+Apura!U11","v":"Cenário 01"},{"$f":"+Apura!V11","v":"Cenário 02"},{"$f":"+Apura!W11","v":"Cenário 03"},{"$f":"+Apura!X11","v":"Cenário 04"},null,"CALC FC",null,"ANTP",null,"GEIPOT",null,null,"Descrição e Informações",null,null,null,null," "]
[" ",null,null,null,null,"Data",null,null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B10"},null,{"$f":"+Cenario!L11","v":"2017-10-31"},{"$f":"+Cenario!L12","v":"2017-10-31"},{"$f":"+Cenario!L13","v":"2018-08-31"},{"$f":"+Cenario!L14","v":"2018-08-31"},null,{"$f":"VLOOKUP(I10,Base_b,calc_d,0)","v":"2017-10-31"},null,"mínimo","máximo","mínimo","máximo",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B11"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","QUILOMETRAGEM",null,null,null,null,null,null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B12"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B13"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",101,"Percurso Mensal Programado em KM",null,null,{"$f":"CONCATENATE(\"+\",I16,\"+\",I18)","v":"+B16+B18"},null,null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B14"},null,{"$f":"+K16+K18","v":402640},{"$f":"+L16+L18","v":402640},{"$f":"+M16+M18","v":402640},{"$f":"+N16+N18","v":402640},null,{"$f":"VLOOKUP(I14,Base_b,calc_d,0)","v":402640},null,null,null,null,null,null,"Percurso Mensal Programado em KM = Percurso médio mensal dos Veiculos durante o mês",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Percurso Operacional",null,null,{"$f":"CONCATENATE(\"+\",I35,\"+\",12)","v":"+B35+12"},null,null,"B16",null,{"$f":"ROUND(+K35/12,0)","v":383467},{"$f":"ROUND(+L35/12,0)","v":383467},{"$f":"ROUND(+M35/12,0)","v":383467},{"$f":"ROUND(+N35/12,0)","v":383467},null,{"$f":"VLOOKUP(I16,Base_b,calc_d,0)","v":383467},null,null,null,null,null,null,"PMM Percurso Médio Mensal = Km/veeiculo mês",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",102,"Percurso Osioso",null,null,{"$f":"CONCATENATE(\"+\",I16,\" x \",I20)","v":"+B16 x B20"},null,null,"B18",null,{"$f":"ROUND(+K16*K20,0)","v":19173},{"$f":"ROUND(+L16*L20,0)","v":19173},{"$f":"ROUND(+M16*M20,0)","v":19173},{"$f":"ROUND(+N16*N20,0)","v":19173},null,{"$f":"VLOOKUP(I18,Base_b,calc_d,0)","v":19173},null,null,null,null,null,null,"Percurso Ocioso = Percuro sem passageiro",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",103,"Percentual Percurso Ocioso",null,null,null,"?",null,"B20",null,0.05,0.05,0.05,0.05,null,{"$f":"VLOOKUP(I20,Base_b,calc_d,0)","v":0.05},null,null,null,null,null,null,"Percurso Ocioso = Percuro sem passageiro",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",104,"Percurso operacional mensal (ultimos 12 meses)",null,null,null,null,null,"B22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 11\"","v":"Data Referência ( - ) 11"},null,null,{"$f":"+F24-DAY(F24)","v":"2016-11-30"},null,null,"B23",null,{"$f":"+Hist_Passageiros!S157","v":372405},{"$f":"+$K23","v":372405},{"$f":"+$K23","v":372405},{"$f":"+$K23","v":372405},null,{"$f":"VLOOKUP(I23,Base_b,calc_d,0)","v":372405},null,null,null,null,null,null,"Percurso Mensal Programado em KM conforme histórico de passagens das concessionárias",null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 10\"","v":"Data Referência ( - ) 10"},null,null,"2016-12-31",null,null,"B24",null,{"$f":"+Hist_Passageiros!S158","v":386009},{"$f":"+$K24","v":386009},386009,386009,null,386009,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 09\"","v":"Data Referência ( - ) 09"},null,null,"2017-01-31",null,null,"B25",null,{"$f":"+Hist_Passageiros!S159","v":376223},376223,376223,376223,null,376223,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 08\"","v":"Data Referência ( - ) 08"},null,null,"2017-02-28",null,null,"B26",null,{"$f":"+Hist_Passageiros!S160","v":349697},349697,349697,349697,null,349697,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 07\"","v":"Data Referência ( - ) 07"},null,null,"2017-03-31",null,null,"B27",null,{"$f":"+Hist_Passageiros!S161","v":403808},403808,403808,403808,null,403808,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 06\"","v":"Data Referência ( - ) 06"},null,null,"2017-04-30",null,null,"B28",null,{"$f":"+Hist_Passageiros!S162","v":354842},354842,354842,354842,null,354842,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 05\"","v":"Data Referência ( - ) 05"},null,null,"2017-05-31",null,null,"B29",null,{"$f":"+Hist_Passageiros!S163","v":405134},405134,405134,405134,null,405134,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 04\"","v":"Data Referência ( - ) 04"},null,null,"2017-06-30",null,null,"B30",null,{"$f":"+Hist_Passageiros!S164","v":391247},391247,391247,391247,null,391247,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 03\"","v":"Data Referência ( - ) 03"},null,null,"2017-07-31",null,null,"B31",null,{"$f":"+Hist_Passageiros!S165","v":386960},386960,386960,386960,null,386960,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 02\"","v":"Data Referência ( - ) 02"},null,null,{"$f":"+F33-DAY(F33)","v":"2017-08-31"},null,null,"B32",null,{"$f":"+Hist_Passageiros!S166","v":404711},404711,404711,404711,null,404711,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 01\"","v":"Data Referência ( - ) 01"},null,null,{"$f":"+F34-DAY(F34)","v":"2017-09-30"},null,null,"B33",null,{"$f":"+Hist_Passageiros!S167","v":375785},375785,375785,375785,null,375785,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência\"","v":"Data Referência"},null,null,{"$f":"+Cenario!L$11","v":"2017-10-31"},null,null,"B34",null,{"$f":"394778+0","v":394778},394778,394778,394778,null,394778,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I23,\"..\",I34)","v":"Soma de B23..B34"},null,null,"B35",null,{"$f":"SUM(K23:K34)","v":4601599},{"$f":"SUM(L23:L34)","v":4601599},{"$f":"SUM(M23:M34)","v":4601599},{"$f":"SUM(N23:N34)","v":4601599},null,4601599,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",105,"Percentual Hist Percurso Osioso Mensal Média",null,null,{"$f":"CONCATENATE(\"+\",I39,\" / \",I16)","v":"+B39 / B16"},null,null,"B37",null,{"$f":"+K39/K16","v":4.9999087274785053E-2},{"$f":"+L39/L16","v":4.9999087274785053E-2},{"$f":"+M39/M16","v":4.9999087274785053E-2},{"$f":"+N39/N16","v":4.9999087274785053E-2},null,{"$f":"VLOOKUP(I37,Base_b,calc_d,0)","v":4.9999087274785053E-2},null,null,null,null,null,null,"Percentual de Percuso Ocioso",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",106,"Historico Percurso Osioso Mensal Média",null,null,{"$f":"CONCATENATE(\"+\",I54,\" / 12\")","v":"+B54 / 12"},null,null,"B39",null,{"$f":"ROUND(+K54/12,0)","v":19173},{"$f":"ROUND(+L54/12,0)","v":19173},{"$f":"ROUND(+M54/12,0)","v":19173},{"$f":"ROUND(+N54/12,0)","v":19173},null,{"$f":"VLOOKUP(I39,Base_b,calc_d,0)","v":19173},null,null,null,null,null,null,"Percurso Ocioso = Percuro sem passageiro",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",107,"Historio Percurso Osioso Mensal",null,null,null,null,null,"B41",null,null,null,null,null,null,null,null,null,null,null,null,null,"Percurso Ocioso ( Percuro sem passageiro ).",null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 11\"","v":"Data Referência ( - ) 11"},null,null,{"$f":"+F43-DAY(F43)","v":"2016-11-30"},null,null,"B42",null,{"$f":"+Hist_Passageiros!V157","v":18620},{"$f":"+$K42","v":18620},18620,18620,null,{"$f":"VLOOKUP(I42,Base_b,calc_d,0)","v":18620},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 10\"","v":"Data Referência ( - ) 10"},null,null,"2016-12-31",null,null,"B43",null,{"$f":"+Hist_Passageiros!V158","v":19300},19300,19300,19300,null,19300,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 09\"","v":"Data Referência ( - ) 09"},null,null,"2017-01-31",null,null,"B44",null,{"$f":"+Hist_Passageiros!V159","v":18811},18811,18811,18811,null,18811,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 08\"","v":"Data Referência ( - ) 08"},null,null,"2017-02-28",null,null,"B45",null,{"$f":"+Hist_Passageiros!V160","v":17485},17485,17485,17485,null,17485,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 07\"","v":"Data Referência ( - ) 07"},null,null,"2017-03-31",null,null,"B46",null,{"$f":"+Hist_Passageiros!V161","v":20190},20190,20190,20190,null,20190,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 06\"","v":"Data Referência ( - ) 06"},null,null,"2017-04-30",null,null,"B47",null,{"$f":"+Hist_Passageiros!V162","v":17742},17742,17742,17742,null,17742,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 05\"","v":"Data Referência ( - ) 05"},null,null,"2017-05-31",null,null,"B48",null,{"$f":"+Hist_Passageiros!V163","v":20256},20256,20256,20256,null,20256,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 04\"","v":"Data Referência ( - ) 04"},null,null,"2017-06-30",null,null,"B49",null,{"$f":"+Hist_Passageiros!V164","v":19562},19562,19562,19562,null,19562,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 03\"","v":"Data Referência ( - ) 03"},null,null,"2017-07-31",null,null,"B50",null,{"$f":"+Hist_Passageiros!V165","v":19348},19348,19348,19348,null,19348,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 02\"","v":"Data Referência ( - ) 02"},null,null,{"$f":"+F52-DAY(F52)","v":"2017-08-31"},null,null,"B51",null,{"$f":"+Hist_Passageiros!V166","v":20235},20235,20235,20235,null,20235,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 01\"","v":"Data Referência ( - ) 01"},null,null,{"$f":"+F53-DAY(F53)","v":"2017-09-30"},null,null,"B52",null,{"$f":"+Hist_Passageiros!V167","v":18789},18789,18789,18789,null,18789,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência\"","v":"Data Referência"},null,null,{"$f":"+Cenario!L$11","v":"2017-10-31"},null,null,"B53",null,{"$f":"+Hist_Passageiros!V168","v":19739},19739,19739,19739,null,19739,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I42,\"..\",I53)","v":"Soma de B42..B53"},null,null,"B54",null,{"$f":"SUM(K42:K53)","v":230077},{"$f":"SUM(L42:L53)","v":230077},{"$f":"SUM(M42:M53)","v":230077},{"$f":"SUM(N42:N53)","v":230077},null,230077,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",111,"Frota Total",null,null,null,null,null,"B56",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,"DR_FROTA",{"$f":"+DR_Frota!I97","v":"C97"},null,"B57",null,{"$f":"+DR_Frota!K97","v":1},{"$f":"+DR_Frota!L97","v":1},{"$f":"+DR_Frota!M97","v":1},{"$f":"+DR_Frota!N97","v":1},null,{"$f":"VLOOKUP(I57,Base_b,calc_d,0)","v":1},null,null,null,null,null,null,"Frota Total",null,null,null,null," "]
[" ",null,"Leve",null,null,"DR_FROTA",{"$f":"+DR_Frota!I98","v":"C98"},null,"B58",null,{"$f":"+DR_Frota!K98","v":14},{"$f":"+DR_Frota!L98","v":14},{"$f":"+DR_Frota!M98","v":14},{"$f":"+DR_Frota!N98","v":14},null,{"$f":"VLOOKUP(I58,Base_b,calc_d,0)","v":14},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,"DR_FROTA",{"$f":"+DR_Frota!I99","v":"C99"},null,"B59",null,{"$f":"+DR_Frota!K99","v":72},{"$f":"+DR_Frota!L99","v":72},{"$f":"+DR_Frota!M99","v":72},{"$f":"+DR_Frota!N99","v":72},null,{"$f":"VLOOKUP(I59,Base_b,calc_d,0)","v":72},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,"DR_FROTA",{"$f":"+DR_Frota!I100","v":"C100"},null,"B60",null,{"$f":"+DR_Frota!K100","v":1},{"$f":"+DR_Frota!L100","v":1},{"$f":"+DR_Frota!M100","v":1},{"$f":"+DR_Frota!N100","v":1},null,{"$f":"VLOOKUP(I60,Base_b,calc_d,0)","v":1},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I57,\"..\",I60)","v":"Soma de B57..B60"},null,null,"B61",null,{"$f":"SUM(K57:K60)","v":88},{"$f":"SUM(L57:L60)","v":88},{"$f":"SUM(M57:M60)","v":88},{"$f":"SUM(N57:N60)","v":88},null,{"$f":"VLOOKUP(I61,Base_b,calc_d,0)","v":88},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B62",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",112,"Frota Operante",null,null,null,null,null,"B63",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,"DR_FROTA",{"$f":"+DR_Frota!I113","v":"C113"},null,"B64",null,{"$f":"+DR_Frota!K113","v":1},{"$f":"+DR_Frota!L113","v":1},{"$f":"+DR_Frota!M113","v":1},{"$f":"+DR_Frota!N113","v":1},null,{"$f":"VLOOKUP(I64,Base_b,calc_d,0)","v":1},null,null,null,null,null,null,"Frota Operante = Frota Total (-) Frota não Operante",null,null,null,null," "]
[" ",null,"Leve",null,null,"DR_FROTA",{"$f":"+DR_Frota!I114","v":"C114"},null,"B65",null,{"$f":"+DR_Frota!K114","v":14},{"$f":"+DR_Frota!L114","v":14},{"$f":"+DR_Frota!M114","v":14},{"$f":"+DR_Frota!N114","v":14},null,{"$f":"VLOOKUP(I65,Base_b,calc_d,0)","v":14},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,"DR_FROTA",{"$f":"+DR_Frota!I115","v":"C115"},null,"B66",null,{"$f":"+DR_Frota!K115","v":64},{"$f":"+DR_Frota!L115","v":64},{"$f":"+DR_Frota!M115","v":64},{"$f":"+DR_Frota!N115","v":64},null,{"$f":"VLOOKUP(I66,Base_b,calc_d,0)","v":64},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,"DR_FROTA",{"$f":"+DR_Frota!I116","v":"C116"},null,"B67",null,{"$f":"+DR_Frota!K116","v":1},{"$f":"+DR_Frota!L116","v":1},{"$f":"+DR_Frota!M116","v":1},{"$f":"+DR_Frota!N116","v":1},null,{"$f":"VLOOKUP(I67,Base_b,calc_d,0)","v":1},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I64,\"..\",I67)","v":"Soma de B64..B67"},null,null,"B68",null,{"$f":"SUM(K64:K67)","v":80},{"$f":"SUM(L64:L67)","v":80},{"$f":"SUM(M64:M67)","v":80},{"$f":"SUM(N64:N67)","v":80},null,{"$f":"VLOOKUP(I68,Base_b,calc_d,0)","v":80},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B69",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",113,"PMM - Percurso Médio Mensal por Veiculo",null,null,{"$f":"CONCATENATE(I14,\"/\",I68)","v":"B14/B68"},null,null,"B70",null,{"$f":"+K14/K68","v":5033},{"$f":"+L14/L68","v":5033},{"$f":"+M14/M68","v":5033},{"$f":"+N14/N68","v":5033},null,{"$f":"VLOOKUP(I70,Base_b,calc_d,0)","v":5033},null,6500,6500,null,null,null,"PMM - Percurso Médio Mensal por Veiculo = Percurso Mensal (KM) / Prota Operante",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B71",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","PASSAGEIROS",null,null,null,null,null,null,"B72",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B73",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",201,"Valor da Tarifa atual",null,null,null,null,null,"B74",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Tarifa base",null,null,{"$f":"IF(Esc_tarifa_base=1,\"Antecipado\",\"Embarcado\")","v":"Embarcado"},null,null,"B75",null,{"$f":"IF(Esc_tarifa_base=1,K76,K77)","v":3.25},{"$f":"IF(Esc_tarifa_base=1,L76,L77)","v":3.25},{"$f":"IF(Esc_tarifa_base=1,M76,M77)","v":3.25},{"$f":"IF(Esc_tarifa_base=1,N76,N77)","v":3.25},null,{"$f":"VLOOKUP(I75,Base_b,calc_d,0)","v":3.25},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Antecipado e vale transporte",null,null,null,"?",null,"B76",null,2.98,2.98,2.98,2.98,null,{"$f":"VLOOKUP(I76,Base_b,calc_d,0)","v":2.98},null,null,null,null,null,null,"Valor da Tarifa atual ",null,null,null,null," "]
[" ",null,"Embarcado",null,null,null,"?",null,"B77",null,3.25,3.25,3.25,3.25,null,{"$f":"VLOOKUP(I77,Base_b,calc_d,0)","v":3.25},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Estudante",null,null,null,"?",null,"B78",null,1.49,1.49,1.49,1.49,null,{"$f":"VLOOKUP(I78,Base_b,calc_d,0)","v":1.49},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B79",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",202,"Cálculo Passageiros Equivalentes",null,null,{"$f":"CONCATENATE(\"((\",I83,\"x\",I76,\") + \",\"(\",I84,\"x\",I77,\") + \",\"(\",I85,\"x\",I78,\") + \",,I86,\"x\",I76,\")) / \",I75)","v":"((B83xB76) + (B84xB77) + (B85xB78) + B86xB76)) / B75"},null,null,"B80",null,{"$f":"ROUND((+K83*K76+K84*K77+K85*K78+K86*K76)/K75,0)","v":745168},{"$f":"ROUND((+L83*L76+L84*L77+L85*L78+L86*L76)/L75,0)","v":745168},{"$f":"ROUND((+M83*M76+M84*M77+M85*M78+M86*M76)/M75,0)","v":745168},{"$f":"ROUND((+N83*N76+N84*N77+N85*N78+N86*N76)/N75,0)","v":745168},null,{"$f":"VLOOKUP(I80,Base_b,calc_d,0)","v":745168},null,null,null,null,null,null,"Cálculo Passageiros Equivalentes = Valor da Tarifa x Passageiros",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B81",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",203,"Media Passageiros (Ultimos 12 meses)",null,null,null,null,null,"B82",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Antecipado",null,null,{"$f":"CONCATENATE(I108,\"/\",\"12\")","v":"B108/12"},null,null,"B83",null,{"$f":"ROUND(+K108/12,0)","v":88911},{"$f":"ROUND(+L108/12,0)","v":88911},{"$f":"ROUND(+M108/12,0)","v":88911},{"$f":"ROUND(+N108/12,0)","v":88911},null,{"$f":"VLOOKUP(I83,Base_b,calc_d,0)","v":88911},null,null,null,null,null,null,"Média de Passageiros Transportado por Tipo de Tarifa",null,null,null,null," "]
[" ",null,"Embarcado",null,null,{"$f":"CONCATENATE(I123,\"/\",\"12\")","v":"B123/12"},null,null,"B84",null,{"$f":"ROUND(+K123/12,0)","v":228790},{"$f":"ROUND(+L123/12,0)","v":228790},{"$f":"ROUND(+M123/12,0)","v":228790},{"$f":"ROUND(+N123/12,0)","v":228790},null,{"$f":"VLOOKUP(I84,Base_b,calc_d,0)","v":228790},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Estudante",null,null,{"$f":"CONCATENATE(I138,\"/\",\"12\")","v":"B138/12"},null,null,"B85",null,{"$f":"ROUND(+K138/12,0)","v":152867},{"$f":"ROUND(+L138/12,0)","v":152867},{"$f":"ROUND(+M138/12,0)","v":152867},{"$f":"ROUND(+N138/12,0)","v":152867},null,{"$f":"VLOOKUP(I85,Base_b,calc_d,0)","v":152867},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Vale  transporte",null,null,{"$f":"CONCATENATE(I153,\"/\",\"12\")","v":"B153/12"},null,null,"B86",null,{"$f":"ROUND(+K153/12,0)","v":397819},{"$f":"ROUND(+L153/12,0)","v":397819},{"$f":"ROUND(+M153/12,0)","v":397819},{"$f":"ROUND(+N153/12,0)","v":397819},null,{"$f":"VLOOKUP(I86,Base_b,calc_d,0)","v":397819},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I83,\"..\",I86)","v":"Soma de B83..B86"},null,null,"B87",null,{"$f":"SUM(K83:K86)","v":868387},{"$f":"SUM(L83:L86)","v":868387},{"$f":"SUM(M83:M86)","v":868387},{"$f":"SUM(N83:N86)","v":868387},null,{"$f":"VLOOKUP(I87,Base_b,calc_d,0)","v":868387},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B88",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",204,"Gratuidades",null,null,{"$f":"CONCATENATE(I168,\"/\",\"12\")","v":"B168/12"},null,null,"B89",null,{"$f":"ROUND(+K168/12,0)","v":149085},{"$f":"ROUND(+L168/12,0)","v":149085},{"$f":"ROUND(+M168/12,0)","v":149085},{"$f":"ROUND(+N168/12,0)","v":149085},null,{"$f":"VLOOKUP(I89,Base_b,calc_d,0)","v":149085},null,null,null,null,null,null,"Média de passageiros Gratuidades",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B90",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",205,"Total de Passageiros ",null,null,{"$f":"CONCATENATE(\"+\",I87,\"+\",I89)","v":"+B87+B89"},null,null,"B91",null,{"$f":"+K87+K89","v":1017472},{"$f":"+L87+L89","v":1017472},{"$f":"+M87+M89","v":1017472},{"$f":"+N87+N89","v":1017472},null,{"$f":"VLOOKUP(I91,Base_b,calc_d,0)","v":1017472},null,null,null,null,null,null,"Média Total de Passageiros Transportados",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B92",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","HISTÓRICO DE PASSAGEIROS",null,null,null,null,null,null,"B93",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B94",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",211,"Passageiros Antecipado",null,null,null,null,null,"B95",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 11\"","v":"Data Referência ( - ) 11"},null,null,{"$f":"+F97-DAY(F97)","v":"2016-11-30"},null,null,"B96",null,{"$f":"+Hist_Passageiros!G157","v":84374},{"$f":"+$K96","v":84374},84374,84374,null,{"$f":"VLOOKUP(I96,Base_b,calc_d,0)","v":84374},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 10\"","v":"Data Referência ( - ) 10"},null,null,"2016-12-31",null,null,"B97",null,{"$f":"+Hist_Passageiros!G158","v":83703},83703,83703,83703,null,83703,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 09\"","v":"Data Referência ( - ) 09"},null,null,"2017-01-31",null,null,"B98",null,{"$f":"+Hist_Passageiros!G159","v":88745},88745,88745,88745,null,88745,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 08\"","v":"Data Referência ( - ) 08"},null,null,"2017-02-28",null,null,"B99",null,{"$f":"+Hist_Passageiros!G160","v":82804},82804,82804,82804,null,82804,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 07\"","v":"Data Referência ( - ) 07"},null,null,"2017-03-31",null,null,"B100",null,{"$f":"+Hist_Passageiros!G161","v":100363},100363,100363,100363,null,100363,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 06\"","v":"Data Referência ( - ) 06"},null,null,"2017-04-30",null,null,"B101",null,{"$f":"+Hist_Passageiros!G162","v":77237},77237,77237,77237,null,77237,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 05\"","v":"Data Referência ( - ) 05"},null,null,"2017-05-31",null,null,"B102",null,{"$f":"+Hist_Passageiros!G163","v":89983},89983,89983,89983,null,89983,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 04\"","v":"Data Referência ( - ) 04"},null,null,"2017-06-30",null,null,"B103",null,{"$f":"+Hist_Passageiros!G164","v":88766},88766,88766,88766,null,88766,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 03\"","v":"Data Referência ( - ) 03"},null,null,"2017-07-31",null,null,"B104",null,{"$f":"+Hist_Passageiros!G165","v":91019},91019,91019,91019,null,91019,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 02\"","v":"Data Referência ( - ) 02"},null,null,{"$f":"+F106-DAY(F106)","v":"2017-08-31"},null,null,"B105",null,{"$f":"+Hist_Passageiros!G166","v":97576},97576,97576,97576,null,97576,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 01\"","v":"Data Referência ( - ) 01"},null,null,{"$f":"+F107-DAY(F107)","v":"2017-09-30"},null,null,"B106",null,{"$f":"+Hist_Passageiros!G167","v":90412},90412,90412,90412,null,90412,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência\"","v":"Data Referência"},null,null,{"$f":"+Cenario!L$11","v":"2017-10-31"},null,null,"B107",null,{"$f":"+Hist_Passageiros!G168","v":91954},91954,91954,91954,null,91954,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I96,\"..\",I107)","v":"Soma de B96..B107"},null,null,"B108",null,{"$f":"SUM(K96:K107)","v":1066936},{"$f":"SUM(L96:L107)","v":1066936},{"$f":"SUM(M96:M107)","v":1066936},{"$f":"SUM(N96:N107)","v":1066936},null,1066936,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B109",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",207,"Passageiros Embarcado",null,null,null,null,null,"B110",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 11\"","v":"Data Referência ( - ) 11"},null,null,{"$f":"+F112-DAY(F112)","v":"2016-11-30"},null,null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B111"},null,{"$f":"+Hist_Passageiros!H157","v":218297},{"$f":"+$K111","v":218297},218297,218297,null,{"$f":"VLOOKUP(I111,Base_b,calc_d,0)","v":218297},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 10\"","v":"Data Referência ( - ) 10"},null,null,"2016-12-31",null,null,"B112",null,{"$f":"+Hist_Passageiros!H158","v":224514},224514,224514,224514,null,224514,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 09\"","v":"Data Referência ( - ) 09"},null,null,"2017-01-31",null,null,"B113",null,{"$f":"+Hist_Passageiros!H159","v":215583},215583,215583,215583,null,215583,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 08\"","v":"Data Referência ( - ) 08"},null,null,"2017-02-28",null,null,"B114",null,{"$f":"+Hist_Passageiros!H160","v":228001},228001,228001,228001,null,228001,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 07\"","v":"Data Referência ( - ) 07"},null,null,"2017-03-31",null,null,"B115",null,{"$f":"+Hist_Passageiros!H161","v":251071},251071,251071,251071,null,251071,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 06\"","v":"Data Referência ( - ) 06"},null,null,"2017-04-30",null,null,"B116",null,{"$f":"+Hist_Passageiros!H162","v":210687},210687,210687,210687,null,210687,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 05\"","v":"Data Referência ( - ) 05"},null,null,"2017-05-31",null,null,"B117",null,{"$f":"+Hist_Passageiros!H163","v":234066},234066,234066,234066,null,234066,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 04\"","v":"Data Referência ( - ) 04"},null,null,"2017-06-30",null,null,"B118",null,{"$f":"+Hist_Passageiros!H164","v":219596},219596,219596,219596,null,219596,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 03\"","v":"Data Referência ( - ) 03"},null,null,"2017-07-31",null,null,"B119",null,{"$f":"+Hist_Passageiros!H165","v":228387},228387,228387,228387,null,228387,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 02\"","v":"Data Referência ( - ) 02"},null,null,{"$f":"+F121-DAY(F121)","v":"2017-08-31"},null,null,"B120",null,{"$f":"+Hist_Passageiros!H166","v":242970},242970,242970,242970,null,242970,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 01\"","v":"Data Referência ( - ) 01"},null,null,{"$f":"+F122-DAY(F122)","v":"2017-09-30"},null,null,"B121",null,{"$f":"+Hist_Passageiros!H167","v":228374},228374,228374,228374,null,228374,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência\"","v":"Data Referência"},null,null,{"$f":"+Cenario!L$11","v":"2017-10-31"},null,null,"B122",null,{"$f":"+Hist_Passageiros!H168","v":243935},243935,243935,243935,null,243935,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I111,\"..\",I122)","v":"Soma de B111..B122"},null,null,"B123",null,{"$f":"SUM(K111:K122)","v":2745481},{"$f":"SUM(L111:L122)","v":2745481},{"$f":"SUM(M111:M122)","v":2745481},{"$f":"SUM(N111:N122)","v":2745481},null,2745481,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B124",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",208,"Passageiros Estudante",null,null,null,null,null,"B125",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 11\"","v":"Data Referência ( - ) 11"},null,null,{"$f":"+F127-DAY(F127)","v":"2016-11-30"},null,null,"B126",null,{"$f":"+Hist_Passageiros!I157","v":144875},{"$f":"+$K126","v":144875},144875,144875,null,144875,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 10\"","v":"Data Referência ( - ) 10"},null,null,"2016-12-31",null,null,"B127",null,{"$f":"+Hist_Passageiros!I158","v":72894},72894,72894,72894,null,72894,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 09\"","v":"Data Referência ( - ) 09"},null,null,"2017-01-31",null,null,"B128",null,{"$f":"+Hist_Passageiros!I159","v":7045},7045,7045,7045,null,7045,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 08\"","v":"Data Referência ( - ) 08"},null,null,"2017-02-28",null,null,"B129",null,{"$f":"+Hist_Passageiros!I160","v":90342},90342,90342,90342,null,90342,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 07\"","v":"Data Referência ( - ) 07"},null,null,"2017-03-31",null,null,"B130",null,{"$f":"+Hist_Passageiros!I161","v":203220},203220,203220,203220,null,203220,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 06\"","v":"Data Referência ( - ) 06"},null,null,"2017-04-30",null,null,"B131",null,{"$f":"+Hist_Passageiros!I162","v":173109},173109,173109,173109,null,173109,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 05\"","v":"Data Referência ( - ) 05"},null,null,"2017-05-31",null,null,"B132",null,{"$f":"+Hist_Passageiros!I163","v":220510},220510,220510,220510,null,220510,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 04\"","v":"Data Referência ( - ) 04"},null,null,"2017-06-30",null,null,"B133",null,{"$f":"+Hist_Passageiros!I164","v":195642},195642,195642,195642,null,195642,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 03\"","v":"Data Referência ( - ) 03"},null,null,"2017-07-31",null,null,"B134",null,{"$f":"+Hist_Passageiros!I165","v":118665},118665,118665,118665,null,118665,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 02\"","v":"Data Referência ( - ) 02"},null,null,{"$f":"+F136-DAY(F136)","v":"2017-08-31"},null,null,"B135",null,{"$f":"+Hist_Passageiros!I166","v":202159},202159,202159,202159,null,202159,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 01\"","v":"Data Referência ( - ) 01"},null,null,{"$f":"+F137-DAY(F137)","v":"2017-09-30"},null,null,"B136",null,{"$f":"+Hist_Passageiros!I167","v":208470},208470,208470,208470,null,208470,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência\"","v":"Data Referência"},null,null,{"$f":"+Cenario!L$11","v":"2017-10-31"},null,null,"B137",null,{"$f":"+Hist_Passageiros!I168","v":197477},197477,197477,197477,null,197477,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I126,\"..\",I137)","v":"Soma de B126..B137"},null,null,"B138",null,{"$f":"SUM(K126:K137)","v":1834408},{"$f":"SUM(L126:L137)","v":1834408},{"$f":"SUM(M126:M137)","v":1834408},{"$f":"SUM(N126:N137)","v":1834408},null,1834408,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B139",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",209,"Passageiros Vale Transporte",null,null,null,null,null,"B140",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 11\"","v":"Data Referência ( - ) 11"},null,null,{"$f":"+F142-DAY(F142)","v":"2016-11-30"},null,null,"B141",null,{"$f":"+Hist_Passageiros!J157","v":383877},{"$f":"+$K141","v":383877},383877,383877,null,{"$f":"VLOOKUP(I141,Base_b,calc_d,0)","v":383877},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 10\"","v":"Data Referência ( - ) 10"},null,null,"2016-12-31",null,null,"B142",null,{"$f":"+Hist_Passageiros!J158","v":367570},367570,367570,367570,null,367570,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 09\"","v":"Data Referência ( - ) 09"},null,null,"2017-01-31",null,null,"B143",null,{"$f":"+Hist_Passageiros!J159","v":354673},354673,354673,354673,null,354673,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 08\"","v":"Data Referência ( - ) 08"},null,null,"2017-02-28",null,null,"B144",null,{"$f":"+Hist_Passageiros!J160","v":355333},355333,355333,355333,null,355333,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 07\"","v":"Data Referência ( - ) 07"},null,null,"2017-03-31",null,null,"B145",null,{"$f":"+Hist_Passageiros!J161","v":439785},439785,439785,439785,null,439785,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 06\"","v":"Data Referência ( - ) 06"},null,null,"2017-04-30",null,null,"B146",null,{"$f":"+Hist_Passageiros!J162","v":349972},349972,349972,349972,null,349972,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 05\"","v":"Data Referência ( - ) 05"},null,null,"2017-05-31",null,null,"B147",null,{"$f":"+Hist_Passageiros!J163","v":428500},428500,428500,428500,null,428500,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 04\"","v":"Data Referência ( - ) 04"},null,null,"2017-06-30",null,null,"B148",null,{"$f":"+Hist_Passageiros!J164","v":407711},407711,407711,407711,null,407711,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 03\"","v":"Data Referência ( - ) 03"},null,null,"2017-07-31",null,null,"B149",null,{"$f":"+Hist_Passageiros!J165","v":403396},403396,403396,403396,null,403396,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 02\"","v":"Data Referência ( - ) 02"},null,null,{"$f":"+F151-DAY(F151)","v":"2017-08-31"},null,null,"B150",null,{"$f":"+Hist_Passageiros!J166","v":439823},439823,439823,439823,null,439823,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 01\"","v":"Data Referência ( - ) 01"},null,null,{"$f":"+F152-DAY(F152)","v":"2017-09-30"},null,null,"B151",null,{"$f":"+Hist_Passageiros!J167","v":413493},413493,413493,413493,null,413493,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência\"","v":"Data Referência"},null,null,{"$f":"+Cenario!L$11","v":"2017-10-31"},null,null,"B152",null,{"$f":"+Hist_Passageiros!J168","v":429691},429691,429691,429691,null,429691,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I141,\"..\",I152)","v":"Soma de B141..B152"},null,null,"B153",null,{"$f":"SUM(K141:K152)","v":4773824},{"$f":"SUM(L141:L152)","v":4773824},{"$f":"SUM(M141:M152)","v":4773824},{"$f":"SUM(N141:N152)","v":4773824},null,4773824,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B154",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",210,"Passageiros Gratuidades",null,null,null,null,null,"B155",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 11\"","v":"Data Referência ( - ) 11"},null,null,{"$f":"+F157-DAY(F157)","v":"2016-11-30"},null,null,"B156",null,{"$f":"+Hist_Passageiros!M157","v":153148},{"$f":"+$K156","v":153148},153148,153148,null,{"$f":"VLOOKUP(I156,Base_b,calc_d,0)","v":153148},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 10\"","v":"Data Referência ( - ) 10"},null,null,"2016-12-31",null,null,"B157",null,{"$f":"+Hist_Passageiros!M158","v":143207},143207,143207,143207,null,143207,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 09\"","v":"Data Referência ( - ) 09"},null,null,"2017-01-31",null,null,"B158",null,{"$f":"+Hist_Passageiros!M159","v":139903},139903,139903,139903,null,139903,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 08\"","v":"Data Referência ( - ) 08"},null,null,"2017-02-28",null,null,"B159",null,{"$f":"+Hist_Passageiros!M160","v":136795},136795,136795,136795,null,136795,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 07\"","v":"Data Referência ( - ) 07"},null,null,"2017-03-31",null,null,"B160",null,{"$f":"+Hist_Passageiros!M161","v":173034},173034,173034,173034,null,173034,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 06\"","v":"Data Referência ( - ) 06"},null,null,"2017-04-30",null,null,"B161",null,{"$f":"+Hist_Passageiros!M162","v":140126},140126,140126,140126,null,140126,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 05\"","v":"Data Referência ( - ) 05"},null,null,"2017-05-31",null,null,"B162",null,{"$f":"+Hist_Passageiros!M163","v":153100},153100,153100,153100,null,153100,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 04\"","v":"Data Referência ( - ) 04"},null,null,"2017-06-30",null,null,"B163",null,{"$f":"+Hist_Passageiros!M164","v":144215},144215,144215,144215,null,144215,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 03\"","v":"Data Referência ( - ) 03"},null,null,"2017-07-31",null,null,"B164",null,{"$f":"+Hist_Passageiros!M165","v":147340},147340,147340,147340,null,147340,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 02\"","v":"Data Referência ( - ) 02"},null,null,{"$f":"+F166-DAY(F166)","v":"2017-08-31"},null,null,"B165",null,{"$f":"+Hist_Passageiros!M166","v":160740},160740,160740,160740,null,160740,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência ( - ) 01\"","v":"Data Referência ( - ) 01"},null,null,{"$f":"+F167-DAY(F167)","v":"2017-09-30"},null,null,"B166",null,{"$f":"+Hist_Passageiros!M167","v":145797},145797,145797,145797,null,145797,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":" \"Data Referência\"","v":"Data Referência"},null,null,{"$f":"+Cenario!L$11","v":"2017-10-31"},null,null,"B167",null,{"$f":"+Hist_Passageiros!M168","v":151612},151612,151612,151612,null,151612,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I156,\"..\",I167)","v":"Soma de B156..B167"},null,null,"B168",null,{"$f":"SUM(K156:K167)","v":1789017},{"$f":"SUM(L156:L167)","v":1789017},{"$f":"SUM(M156:M167)","v":1789017},{"$f":"SUM(N156:N167)","v":1789017},null,1789017,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B169",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","COMBUSTÍVEIS",null,null,null,null,null,null,"B170",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B171",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",301,"Combustivel",null,null,null,null,null,"B172",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Preço Médio Litro de Combustivel",null,null,null,"?",null,"B173",null,3.3,3.3,1E-4,1E-4,null,{"$f":"VLOOKUP(I173,Base_b,calc_d,0)","v":3.3},null,"www.seguradoralider.com.br",null,null,null,null,"Valor do Preço Médio do Combustivel",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B174",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Média ponderada",null,null,null,null,null,"B175",null,{"$f":"+K176*(1-K178)+K177*K178","v":3.291496},{"$f":"+L176*(1-L178)+L177*L178","v":3.291496},{"$f":"+M176*(1-M178)+M177*M178","v":3.291496},{"$f":"+N176*(1-N178)+N177*N178","v":3.291496},null,{"$f":"VLOOKUP(I175,Base_b,calc_d,0)","v":3.291496},null,"https://www.anp.gov.br/preco/prc/Resumo_Por_Municipio_Index.asp",null,null,null,null,null,null,null,null,null," "]
[" ",null,"Diesel S-10 - ANP",null,null,null,null,null,"B176",null,3.327,3.327,3.327,3.327,null,{"$f":"VLOOKUP(I176,Base_b,calc_d,0)","v":3.327},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Diesel S-500 - ANP",null,null,null,null,null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B177"},null,3.2002000000000002,3.2002000000000002,3.2002000000000002,3.2002000000000002,null,{"$f":"VLOOKUP(I177,Base_b,calc_d,0)","v":3.2002000000000002},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"% Consumo S-500",null,null,null,null,null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B178"},null,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,null,{"$f":"VLOOKUP(I178,Base_b,calc_d,0)","v":0.28000000000000003},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B179"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Previsão mensal de consumo  (litros)",null,null,null,null,null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B180"},null,{"$f":"+K14*K182","v":163975.14000000001},{"$f":"+L14*L182","v":163975.14000000001},{"$f":"+M14*M182","v":163975.14000000001},{"$f":"+N14*N182","v":163975.14000000001},null,{"$f":"VLOOKUP(I180,Base_b,calc_d,0)","v":163975.14000000001},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B181"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",302,"Coeficiente Consumo Combustivel (Litros/Km)",null,null,null,null,null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B182"},null,{"$f":"(+K64*K183+K65*K184+K66*K185+K67*K186)/K68","v":0.40725},{"$f":"(+L64*L183+L65*L184+L66*L185+L67*L186)/L68","v":0.40725},{"$f":"(+M64*M183+M65*M184+M66*M185+M67*M186)/M68","v":0.40725},{"$f":"(+N64*N183+N65*N184+N66*N185+N67*N186)/N68","v":0.40725},null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"F",null,"B183",null,0.25,0.25,0.25,0.25,null,{"$f":"VLOOKUP(I183,Base_b,calc_d,0)","v":0.25},null,0.24,0.28999999999999998,null,null,null,"Coeficiente de Consumo de Combustível (Litros por Km percorido) de cada tipo de Veiculo",null,null,null,null," "]
[" ",null,"Leve",null,null,null,"F",null,"B184",null,0.35,0.35,0.35,0.35,null,{"$f":"VLOOKUP(I184,Base_b,calc_d,0)","v":0.35},null,0.34,0.38,0.35,0.39,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"F",null,"B185",null,0.42,0.42,0.42,0.42,null,{"$f":"VLOOKUP(I185,Base_b,calc_d,0)","v":0.42},null,0.45,0.65,0.45,0.5,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"F",null,"B186",null,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,null,{"$f":"VLOOKUP(I186,Base_b,calc_d,0)","v":0.55000000000000004},null,0.65,0.85,0.53,0.65,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B187",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",303,"Coeficiente Consumo Lubrificante",null,null,null,null,null,"B188",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Litros de combustivel por km",null,null,null,"F",null,"B189",null,0.03,0.03,0.03,0.03,null,{"$f":"VLOOKUP(I189,Base_b,calc_d,0)","v":0.03},null,2.4E-2,2.9000000000000001E-2,0.04,0.06,null,"Coeficiente de Consumo de Lubrificante - Litros de Combustível por Km",null,null,null,null," "]
[" ","DESPESAS DE PESSOAL",null,null,null,null,null,null,"B190",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B191",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Despesa com Pessoal por Veiculo apurada",null,null,"APURA",{"$f":"+Apura!I258","v":"A258"},null,"B192",null,{"$f":"+Apura!P258","v":10106.511784195498},{"$f":"+Apura!Q258","v":10106.511784195498},{"$f":"+Apura!R258","v":9.2931616034999998E-2},{"$f":"+Apura!S258","v":9.2931616034999998E-2},null,null,null,null,null,null,null,null,"Despesa Apurada Comparada com o Histórico de Despesa de Pessoal Efetiva",null,null,null,null," "]
[" ",null,"HDP - Despesa de Pessoal por Veiculo",null,null,{"$f":"+Hist_salarial!S18","v":9443.4594119696976},"?",null,"B193",null,{"$f":"+F193*1.0327","v":9752.2605347411063},{"$f":"+K193*(1+L196)","v":9752.2605347411063},54,54,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Variação Percentual",null,null,null,null,null,"B194",null,{"$f":"+K192/K193-1","v":3.6325039532364878E-2},{"$f":"+L192/L193-1","v":3.6325039532364878E-2},{"$f":"+M192/M193-1","v":-0.99827904414750002},{"$f":"+N192/N193-1","v":-0.99827904414750002},null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B195",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",401,"Salário Médio Mensal",null,null,null,null,null,"B196",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Salário base Motorista",null,null,null,"?",null,"B197",null,1777,1777,0.01,0.01,null,{"$f":"VLOOKUP(I197,Base_b,calc_d,0)","v":1777},null,1720.78,{"$f":"ROUND(+R197*1.0325,0)","v":1777},{"$f":"+S197/R197-1","v":3.2671230488499514E-2},null,null,"Salário médio mensal do Pessoal de Operação.",null,null,null,null," "]
[" ",null,"Adicionais",null,null,null,"?",null,"B198",null,310,310,0.01,0.01,null,310,null,300,{"$f":"ROUND(+R198*1.0325,0)","v":310},{"$f":"+S198/R198-1","v":3.3333333333333437E-2},null,null,null,null,null,null,null," "]
[" ",null,"Total salário do Motorista",null,null,{"$f":"CONCATENATE(I197,\" + \",I198)","v":"B197 + B198"},null,null,"B199",null,{"$f":"+K197+K198","v":2087},{"$f":"+L197+L198","v":2087},{"$f":"+M197+M198","v":0.02},{"$f":"+N197+N198","v":0.02},null,2087,null,{"$f":"+R197+R198","v":2020.78},{"$f":"+S197+S198","v":2087},{"$f":"+T197+T198","v":6.6004563821832951E-2},null,null,null,null,null,null,null," "]
[" ",null,"Cobrador",null,null,null,"?",null,"B200",null,1113,1113,0.01,0.01,null,1113,null,1078,{"$f":"ROUND(+R200*1.0325,0)","v":1113},{"$f":"+S200/R200-1","v":3.2467532467532534E-2},null,null,null,null,null,null,null," "]
[" ",null,"Fiscal/Despachante",null,null,null,"?",null,"B201",null,1707,1707,0.01,0.01,null,1707,null,1653.2,{"$f":"ROUND(+R201*1.0325,0)","v":1707},{"$f":"+S201/R201-1","v":3.2542947011855672E-2},null,null,null,null,null,null,null," "]
[" ",null,"Bilheteiro/Agente Terminal",null,null,null,"?",null,"B202",null,1166,1166,0.01,0.01,null,1166,null,1129.67,{"$f":"ROUND(+R202*1.0325,0)","v":1166},{"$f":"+S202/R202-1","v":3.2159834287889266E-2},null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B203",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",402,"Fator de Utilização Pessoal",null,null,null,null,null,"B204",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Motorista",null,null,null,"F",null,"B205",null,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,null,{"$f":"VLOOKUP(I205,Base_b,calc_d,0)","v":2.2000000000000002},null,2.9,2.9,2.2000000000000002,2.8,null,"Fatores de Utilização de Pessoal de Operação.",null,null,null,null," "]
[" ",null,"Cobrador",null,null,null,"F",null,"B206",null,1E-4,1E-4,1E-4,1E-4,null,{"$f":"VLOOKUP(I206,Base_b,calc_d,0)","v":1E-4},null,2.9,2.9,2.2000000000000002,2.8,null,null,null,null,null,null," "]
[" ",null,"Fiscal/Despachante",null,null,null,"F",null,"B207",null,0.3,0.3,{"$f":"+L207","v":0.3},{"$f":"+M207","v":0.3},null,{"$f":"VLOOKUP(I207,Base_b,calc_d,0)","v":0.3},null,2.4500000000000002,2.4500000000000002,0.2,0.5,null,null,null,null,null,null," "]
[" ",null,"Bilheteiro/Agente Terminal",null,null,null,"F",null,"B208",null,0.1,0.1,0.1,0.1,null,{"$f":"VLOOKUP(I208,Base_b,calc_d,0)","v":0.1},null,1E-4,1E-4,1E-4,1E-4,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B209",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",403,"Encargos Sociais sobre Pessoal",null,null,null,null,null,"B210",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Percentual de Encargos sociais",null,null,"Encargos",null,null,"B211",null,{"$f":"+Encargos!$G$41","v":0.43409999999999999},{"$f":"+Encargos!$G$41","v":0.43409999999999999},{"$f":"+Encargos!$G$41","v":0.43409999999999999},{"$f":"+Encargos!$G$41","v":0.43409999999999999},null,{"$f":"VLOOKUP(I211,Base_b,calc_d,0)","v":0.43409999999999999},null,0.4199,0.4199,0.62870000000000004,0.62870000000000004,null,"Percentual de Encargos sóciais",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B212",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",404,"Pessoal Indireto",null,null,null,null,null,"B213",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pessoal de Manutenção",null,null,null,"F",null,"B214",null,0.13,0.13,0.13,0.13,null,{"$f":"VLOOKUP(I214,Base_b,calc_d,0)","v":0.13},null,0.15,0.2,0.12,0.15,null,"Percentuais de Pessoal indireto Sobre o Custo de Pessoal de Operação (não incluindo bilheteiro)",null,null,null,null," "]
[" ",null,"Pessoal Administração, Controle e vendas",null,null,null,"F",null,"B215",null,0.22,0.22,0.22,0.22,null,{"$f":"VLOOKUP(I215,Base_b,calc_d,0)","v":0.22},null,0.13,0.17,0.08,0.13,null,null,null,null,null,null," "]
[" ",null,"Benefícios sociais",null,null,null,"F",null,"B216",null,0.09,0.09,0.09,0.09,null,{"$f":"VLOOKUP(I216,Base_b,calc_d,0)","v":0.09},null,{"$f":"+Apura!AB254","v":53901.396182375996},null,null,null,null,null,null,null,null,null," "]
[" ",null,"Honorários diretoria",null,null,null,"F",null,"B217",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,{"$f":"VLOOKUP(I217,Base_b,calc_d,0)","v":2.5000000000000001E-2},null,0.02,0.03,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B218",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DESPESAS ADMINISTRATIVAS",null,null,null,null,null,null,"B219",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B220",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",501,"Serviços de bilhetagem",null,null,null,null,null,"B221",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Serviço de Bilhetagem Eletronica",null,null,null,"?",null,"B222",null,8800,{"$f":"100*88","v":8800},0.01,0.01,null,{"$f":"VLOOKUP(I222,Base_b,calc_d,0)","v":8800},null,100,"p/ veiculo",null,null,null,"Despesas de Serviços (não incluí as Despesas de Pessoal)",null,null,null,null," "]
[" ",null,"Alugueis e despesas de bilhetagem",null,null,null,"?",null,"B223",null,14000,14000,0.01,0.01,null,{"$f":"VLOOKUP(I223,Base_b,calc_d,0)","v":14000},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Serviço de Atendimento ao Passsageiro - SAC",null,null,null,"?",null,"B224",null,{"$f":"50*88","v":4400},{"$f":"50*88","v":4400},0.01,0.01,null,{"$f":"VLOOKUP(I224,Base_b,calc_d,0)","v":4400},null,50,"p/ veiculo",null,null,null,null,null,null,null,null," "]
[" ",null,"Serviço de Manutenção de Abrigos e Terminais",null,null,null,"?",null,"B225",null,{"$f":"200*88","v":17600},{"$f":"200*88","v":17600},0.01,0.01,null,{"$f":"VLOOKUP(I225,Base_b,calc_d,0)","v":17600},null,200,"p/ veiculo",null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I222,\"..\",I225)","v":"Soma de B222..B225"},null,null,"B226",null,{"$f":"SUM(K222:K225)","v":44800},{"$f":"SUM(L222:L225)","v":44800},{"$f":"SUM(M222:M225)","v":0.04},{"$f":"SUM(N222:N225)","v":0.04},null,{"$f":"SUM(P222:P225)","v":44800},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B227",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",502,"Percentual de Despesas Administrativas e vendas",null,null,null,"F",null,"B228",null,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,null,{"$f":"VLOOKUP(I228,Base_b,calc_d,0)","v":3.0000000000000001E-3},null,null,null,1.6999999999999999E-3,3.3E-3,null,"Percentual de Despesas Gerais Administrativas",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B229",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",503,"Despesas Administrativas Gerais",null,null,null,null,null,"B230",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Despesas Administrativas (%s/VLNC)",null,null,{"$f":"CONCATENATE(I$61,\" x \",I262,\" x \",I228)","v":"B61 x B262 x B228"},null,null,"B231",null,{"$f":"+K61*K262*K228","v":73481.759999999995},{"$f":"+L61*L262*L228","v":73481.759999999995},{"$f":"+M61*M262*M228","v":264},{"$f":"+N61*N262*N228","v":264},null,{"$f":"VLOOKUP(I231,Base_b,calc_d,0)","v":73481.759999999995},null,null,null,null,null,null,"Despesas Gerais Administrativas - Veículo de Apoio, treinamento, atualização tecnológica, assessoria técnica, manutenção e segurança, material de consumo e outras despesas administrativas( Percentual x Valor do Veiculo Novo Leve)",null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\" +  \",I231)","v":" +  B231"},null,null,"B232",null,{"$f":"SUM(K231:K231)","v":73481.759999999995},{"$f":"SUM(L231:L231)","v":73481.759999999995},{"$f":"SUM(M231:M231)","v":264},{"$f":"SUM(N231:N231)","v":264},null,{"$f":"VLOOKUP(I232,Base_b,calc_d,0)","v":73481.759999999995},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B233",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",504,"Outras Despesas",null,null,null,null,null,"B234",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Outras ",null,null,null,"?",null,"B235",null,0,0,0,0,null,{"$f":"VLOOKUP(I235,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,"Outras / despesas bancárias ( R$ 50,00 por veiculo)",null,null,null,null," "]
[" ",null,"Despesas Bancárias",null,null,null,"?",null,"B236",null,4400,{"$f":"50*88","v":4400},0.01,0.01,null,{"$f":"VLOOKUP(I236,Base_b,calc_d,0)","v":4400},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I235,\"..\",I236)","v":"Soma de B235..B236"},null,null,"B237",null,{"$f":"SUM(K235:K236)","v":4400},{"$f":"SUM(L235:L236)","v":4400},{"$f":"SUM(M235:M236)","v":0.01},{"$f":"SUM(N235:N236)","v":0.01},null,{"$f":"VLOOKUP(I237,Base_b,calc_d,0)","v":4400},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B238",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",505,"GRIS - Gerenciamento de Riscos",null,null,null,null,null,"B239",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Seguro de Responsabilidade Cívil",null,null,{"$f":"CONCATENATE(I246,\" x 12\")","v":"B246 x 12"},null,null,"B240",null,{"$f":"+K246*12","v":153999.96},153999.96,{"$f":"+M246*12","v":0.84000000000000008},0.84000000000000008,null,{"$f":"VLOOKUP(I240,Base_b,calc_d,0)","v":153999.96},null,null,null,null,null,null,"Gastos Anual com Regenciamento de Riscos",null,null,null,null," "]
[" ",null,"Seguro Obrigatorio",null,null,{"$f":"CONCATENATE(I247,\" x 12\")","v":"B247 x 12"},null,null,"B241",null,14520,14520,0.84000000000000008,0.84000000000000008,null,{"$f":"VLOOKUP(I241,Base_b,calc_d,0)","v":14520},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Despesa com Emplacamento de Veiculo",null,null,{"$f":"CONCATENATE(I248,\" x 12\")","v":"B248 x 12"},null,null,"B242",null,3519.96,3519.96,0.84000000000000008,0.84000000000000008,null,{"$f":"VLOOKUP(I242,Base_b,calc_d,0)","v":3519.96},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"IPVA",null,null,{"$f":"CONCATENATE(I249,\" x 12\")","v":"B249 x 12"},null,null,"B243",null,0,0,0,0,null,{"$f":"VLOOKUP(I243,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I240,\"..\",I243)","v":"Soma de B240..B243"},null,null,"B244",null,{"$f":"SUM(K240:K243)","v":172039.91999999998},{"$f":"SUM(L240:L243)","v":172039.91999999998},{"$f":"SUM(M240:M243)","v":2.5200000000000005},{"$f":"SUM(N240:N243)","v":2.5200000000000005},null,{"$f":"VLOOKUP(I244,Base_b,calc_d,0)","v":172039.91999999998},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B245",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Seguro de Responsabilidade Cívil",null,null,{"$f":"CONCATENATE(I$61,\" x \",I252,\"/12\")","v":"B61 x B252/12"},null,null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B246"},null,{"$f":"ROUND(+K$61*K252/12,2)","v":12833.33},12833.33,{"$f":"ROUND(+M$61*M252/12,2)","v":7.0000000000000007E-2},7.0000000000000007E-2,null,{"$f":"VLOOKUP(I246,Base_b,calc_d,0)","v":12833.33},null,null,null,null,null,null,"Gastos Mensais com Regenciamento de Riscos",null,null,null,null," "]
[" ",null,"Seguro Obrigatorio",null,null,{"$f":"CONCATENATE(I$61,\" x \",I253,\"/12\")","v":"B61 x B253/12"},null,null,"B247",null,1210,1210,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"VLOOKUP(I247,Base_b,calc_d,0)","v":1210},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Despesa com Emplacamento de Veiculo",null,null,{"$f":"CONCATENATE(I$61,\" x \",I254,\"/12\")","v":"B61 x B254/12"},null,null,"B248",null,293.33,293.33,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"VLOOKUP(I248,Base_b,calc_d,0)","v":293.33},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"IPVA",null,null,{"$f":"CONCATENATE(I$61,\" x \",I255,\"/12\")","v":"B61 x B255/12"},null,null,"B249",null,0,0,0,0,null,{"$f":"VLOOKUP(I249,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I246,\"..\",I249)","v":"Soma de B246..B249"},null,null,"B250",null,{"$f":"SUM(K246:K249)","v":14336.66},{"$f":"SUM(L246:L249)","v":14336.66},{"$f":"SUM(M246:M249)","v":0.21000000000000002},{"$f":"SUM(N246:N249)","v":0.21000000000000002},null,{"$f":"VLOOKUP(I250,Base_b,calc_d,0)","v":14336.66},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B251",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Seguro de Responsabilidade Cívil",null,null,"Vlr Ano Veiculo","?",null,"B252",null,1750,1750,0.01,0.01,null,{"$f":"VLOOKUP(I252,Base_b,calc_d,0)","v":1750},null,0.75,"ANTT",2284.6999999999998,{"$f":"+T252*R252","v":1713.5249999999999},null,"Gastos anuais com Regenciamento de Riscos por veiculo",null,null,null,null," "]
[" ",null,"Seguro Obrigatorio",null,null,"Vlr Ano Veiculo","?",null,"B253",null,165,165,0.01,0.01,null,{"$f":"VLOOKUP(I253,Base_b,calc_d,0)","v":165},null,164.82,"www.seguradoralider.com.br",null,null,null,null,null,null,null,null," "]
[" ",null,"Despesa com Emplacamento de Veiculo",null,null,"Vlr Ano Veiculo","?",null,"B254",null,40,40,0.01,0.01,null,{"$f":"VLOOKUP(I254,Base_b,calc_d,0)","v":40},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"IPVA",null,null,"Vlr Ano Veiculo","?",null,"B255",null,0,0,0,0,null,{"$f":"VLOOKUP(I255,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Total",null,null,{"$f":"CONCATENATE(\"Soma de \",I252,\"..\",I255)","v":"Soma de B252..B255"},null,null,"B256",null,{"$f":"SUM(K252:K255)","v":1955},{"$f":"SUM(L252:L255)","v":1955},{"$f":"SUM(M252:M255)","v":0.03},{"$f":"SUM(N252:N255)","v":0.03},null,{"$f":"VLOOKUP(I256,Base_b,calc_d,0)","v":1955},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B257",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","CUSTO DOS VEICULOS",null,null,null,null,null,null,"B258",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B259",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",601,"Valor Veiculo Novo com Rodagem",null,null,null,null,null,"B260",null,null,null,null,null,null,null,null,"AVC",null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"?",null,"B261",null,274000,274000,1000,1000,null,{"$f":"VLOOKUP(I261,Base_b,calc_d,0)","v":274000},null,250000,null,null,null,null,"Valor do Veiculo Novo com Rodagem de cada Categoria",null,null,null,null," "]
[" ",null,"Leve",null,null,null,"?",null,"B262",null,278340,278340,1000,1000,null,{"$f":"VLOOKUP(I262,Base_b,calc_d,0)","v":278340},null,278336.2,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"?",null,"B263",null,303890,303890,1000,1000,null,{"$f":"VLOOKUP(I263,Base_b,calc_d,0)","v":303890},null,303858.5,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"?",null,"B264",null,362700,362700,1000,1000,null,{"$f":"VLOOKUP(I264,Base_b,calc_d,0)","v":362700},null,362649.99,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B265",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",602,"Valor Residual do Veiculo",null,null,null,null,null,"B266",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"F",null,"B267",null,0.15,{"$f":"+K267","v":0.15},0.15,0.15,null,{"$f":"VLOOKUP(I267,Base_b,calc_d,0)","v":0.15},null,null,null,null,null,null,"Valor residual do veiculo - utilizado para cálculo da depreciação",null,null,null,null," "]
[" ",null,"Leve",null,null,null,"F",null,"B268",null,0.15,0.15,0.15,0.15,null,{"$f":"VLOOKUP(I268,Base_b,calc_d,0)","v":0.15},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"F",null,"B269",null,0.1,0.1,0.1,0.1,null,{"$f":"VLOOKUP(I269,Base_b,calc_d,0)","v":0.1},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"F",null,"B270",null,0.1,0.1,0.1,0.1,null,{"$f":"VLOOKUP(I270,Base_b,calc_d,0)","v":0.1},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B271",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",603,"Vida Util do Veiculo",null,null,null,null,null,"B272",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"F",null,"B273",null,8,{"$f":"+K273","v":8},8,8,null,{"$f":"VLOOKUP(I273,Base_b,calc_d,0)","v":8},null,null,null,null,null,null,"Vida útil do Veiculo - utilizado para cálculo da depreciação",null,null,null,null," "]
[" ",null,"Leve",null,null,null,"F",null,"B274",null,8,8,8,8,null,{"$f":"VLOOKUP(I274,Base_b,calc_d,0)","v":8},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"F",null,"B275",null,10,10,10,10,null,{"$f":"VLOOKUP(I275,Base_b,calc_d,0)","v":10},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"F",null,"B276",null,10,10,10,10,null,{"$f":"VLOOKUP(I276,Base_b,calc_d,0)","v":10},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B277",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",604,"Valor Veiculo Sem Rodagem",null,null,null,null,null,"B278",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,{"$f":"CONCATENATE(I261,\" - \",I285)","v":"B261 - B285"},null,null,"B279",null,{"$f":"+K261-K285","v":270708.94},270708.94,{"$f":"+M261-M285","v":999.94},999.94,null,{"$f":"VLOOKUP(I279,Base_b,calc_d,0)","v":270708.94},null,null,null,null,null,null,"Valor por Categoria de Veiculo Novo sem Rodagem",null,null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(I262,\" - \",I286)","v":"B262 - B286"},null,null,"B280",null,269795.82,269795.82,999.94,999.94,null,{"$f":"VLOOKUP(I280,Base_b,calc_d,0)","v":269795.82},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(I263,\" - \",I287)","v":"B263 - B287"},null,null,"B281",null,294624.2,294624.2,999.94,999.94,null,{"$f":"VLOOKUP(I281,Base_b,calc_d,0)","v":294624.2},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(I264,\" - \",I288)","v":"B264 - B288"},null,null,"B282",null,347758.2,347758.2,999.9,999.9,null,{"$f":"VLOOKUP(I282,Base_b,calc_d,0)","v":347758.2},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B283",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",605,"Valor da Rodagem Veiculo Novo",null,null,null,null,null,"B284",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,{"$f":"CONCATENATE(I309,\"x\",\"(\",I291,\"+\",I297,\"+\",I303,\")\")","v":"B309x(B291+B297+B303)"},null,null,"B285",null,{"$f":"+K309*(K291+K297+K303)","v":3291.06},3291.06,{"$f":"+M309*(M291+M297+M303)","v":0.06},0.06,null,{"$f":"VLOOKUP(I285,Base_b,calc_d,0)","v":3291.06},null,null,null,null,null,null,"Valor Rodagem por Categoria de Veiculo Novo ( Pneu, Protetor e Camara)",null,null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(I310,\"x\",\"(\",I292,\"+\",I298,\"+\",I304,\")\")","v":"B310x(B292+B298+B304)"},null,null,"B286",null,8544.18,8544.18,0.06,0.06,null,{"$f":"VLOOKUP(I286,Base_b,calc_d,0)","v":8544.18},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(I311,\"x\",\"(\",I293,\"+\",I299,\"+\",I305,\")\")","v":"B311x(B293+B299+B305)"},null,null,"B287",null,9265.7999999999993,9265.7999999999993,0.06,0.06,null,{"$f":"VLOOKUP(I287,Base_b,calc_d,0)","v":9265.7999999999993},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(I312,\"x\",\"(\",I294,\"+\",I300,\"+\",I306,\")\")","v":"B312x(B294+B300+B306)"},null,null,"B288",null,14941.800000000001,14941.800000000001,0.1,0.1,null,{"$f":"VLOOKUP(I288,Base_b,calc_d,0)","v":14941.800000000001},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B289",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",606,"Valor dos Pneus",null,null,null,null,null,"B290",null,null,null,null,null,null,null,null,"FAPESE",null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"?",null,"B291",null,548.51,548.51,0.01,0.01,null,{"$f":"VLOOKUP(I291,Base_b,calc_d,0)","v":548.51},null,548.51,null,null,null,null,"Valor dos Pneus utilizados por cada Categoria de Veiculo",null,null,null,null," "]
[" ",null,"Leve",null,null,null,"?",null,"B292",null,1424.03,1424.03,0.01,0.01,null,{"$f":"VLOOKUP(I292,Base_b,calc_d,0)","v":1424.03},null,1424.03,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"?",null,"B293",null,1544.3,1544.3,0.01,0.01,null,{"$f":"VLOOKUP(I293,Base_b,calc_d,0)","v":1544.3},null,1544.3,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"?",null,"B294",null,1494.18,1494.18,0.01,0.01,null,{"$f":"VLOOKUP(I294,Base_b,calc_d,0)","v":1494.18},null,1494.18,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B295",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",607,"Valor do Protetor",null,null,null,null,null,"B296",null,null,null,null,null,null,null,null,"FAPESE",null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"?",null,"B297",null,0,0,0,0,null,{"$f":"VLOOKUP(I297,Base_b,calc_d,0)","v":0},null,17.010000000000002,null,null,null,null,"Valor do Protetor",null,null,null,null," "]
[" ",null,"Leve",null,null,null,"?",null,"B298",null,0,0,0,0,null,{"$f":"VLOOKUP(I298,Base_b,calc_d,0)","v":0},null,23.04,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"?",null,"B299",null,0,0,0,0,null,{"$f":"VLOOKUP(I299,Base_b,calc_d,0)","v":0},null,23.04,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"?",null,"B300",null,0,0,0,0,null,{"$f":"VLOOKUP(I300,Base_b,calc_d,0)","v":0},null,23.04,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B301",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",608,"Valor da Camara",null,null,null,null,null,"B302",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"?",null,"B303",null,0,0,0,0,null,{"$f":"VLOOKUP(I303,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,"Valor da Camara",null,null,null,null," "]
[" ",null,"Leve",null,null,null,"?",null,"B304",null,0,0,0,0,null,{"$f":"VLOOKUP(I304,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"?",null,"B305",null,0,0,0,0,null,{"$f":"VLOOKUP(I305,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"?",null,"B306",null,0,0,0,0,null,{"$f":"VLOOKUP(I306,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B307",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",609,"Quantidade de Pneus",null,null,null,null,null,"B308",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"?",null,"B309",null,6,6,6,6,null,{"$f":"VLOOKUP(I309,Base_b,calc_d,0)","v":6},null,null,null,null,null,null,"Quantidade de Pneus por Categoria de Veiculo",null,null,null,null," "]
[" ",null,"Leve",null,null,null,"?",null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B310"},null,6,6,6,6,null,{"$f":"VLOOKUP(I310,Base_b,calc_d,0)","v":6},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"?",null,"B311",null,6,6,6,6,null,{"$f":"VLOOKUP(I311,Base_b,calc_d,0)","v":6},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"?",null,"B312",null,10,10,10,10,null,{"$f":"VLOOKUP(I312,Base_b,calc_d,0)","v":10},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B313",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",610,"Vida Útil Rodagem (Pneus)",null,null,null,null,null,"B314",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"F",null,"B315",null,150000,150000,150000,150000,null,{"$f":"VLOOKUP(I315,Base_b,calc_d,0)","v":150000},null,85000,125000,85000,125000,null,"Vida Util da Rodagem considerando as Recapagens",null,null,null,null," "]
[" ",null,"Leve",null,null,null,"F",null,"B316",null,150000,150000,150000,150000,null,{"$f":"VLOOKUP(I316,Base_b,calc_d,0)","v":150000},null,85000,125000,85000,125000,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"F",null,"B317",null,150000,150000,150000,150000,null,{"$f":"VLOOKUP(I317,Base_b,calc_d,0)","v":150000},null,85000,125000,85000,125000,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"F",null,"B318",null,150000,150000,150000,150000,null,{"$f":"VLOOKUP(I318,Base_b,calc_d,0)","v":150000},null,85000,125000,85000,125000,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B319",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",611,"Quantidade de Recapagem",null,null,null,null,null,"B320",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"F",null,"B321",null,2.5,2.5,2.5,2.5,null,{"$f":"VLOOKUP(I321,Base_b,calc_d,0)","v":2.5},null,2,3,2,3,null,"Quantidade de recapagens por pneu durante a vida útil",null,null,null,null," "]
[" ",null,"Leve",null,null,null,"F",null,"B322",null,2.5,2.5,2.5,2.5,null,{"$f":"VLOOKUP(I322,Base_b,calc_d,0)","v":2.5},null,2,3,2,3,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"F",null,"B323",null,2.5,2.5,2.5,2.5,null,{"$f":"VLOOKUP(I323,Base_b,calc_d,0)","v":2.5},null,2,3,2,3,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"F",null,"B324",null,2.5,2.5,2.5,2.5,null,{"$f":"VLOOKUP(I324,Base_b,calc_d,0)","v":2.5},null,2,3,2,3,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B325",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",612,"Preço Recapagem",null,null,null,null,null,"B326",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"?",null,"B327",null,390,390,0.01,0.01,null,{"$f":"VLOOKUP(I327,Base_b,calc_d,0)","v":390},null,null,null,null,null,null,"Preço da Recapagem",null,null,null,null," "]
[" ",null,"Leve",null,null,null,"?",null,"B328",null,420,420,0.01,0.01,null,{"$f":"VLOOKUP(I328,Base_b,calc_d,0)","v":420},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"?",null,"B329",null,450,450,0.01,0.01,null,{"$f":"VLOOKUP(I329,Base_b,calc_d,0)","v":450},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"?",null,"B330",null,450,450,0.01,0.01,null,{"$f":"VLOOKUP(I330,Base_b,calc_d,0)","v":450},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",613,"Coeficiente de Peças e Acessorios s/veiculo novo",null,null,null,null,null,"B332",null,null,null,null,null,null,null,null,"Com Percuso médio de 6500 mês ",null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,null,"F",null,"B333",null,5.7999999999999996E-3,5.7999999999999996E-3,5.7999999999999996E-3,5.7999999999999996E-3,null,{"$f":"VLOOKUP(I333,Base_b,calc_d,0)","v":5.7999999999999996E-3},null,{"$f":"0.06/12","v":5.0000000000000001E-3},{"$f":"0.08/12","v":6.6666666666666671E-3},3.3E-3,8.3000000000000001E-3,null,"Coeficiente de peças e acessórios cálculado sobre o valor do Veiculo Novo com Rodagem",null,null,null,null," "]
[" ",null,"Leve",null,null,null,"F",null,"B334",null,{"$f":"+K333","v":5.7999999999999996E-3},5.7999999999999996E-3,{"$f":"+M333","v":5.7999999999999996E-3},5.7999999999999996E-3,null,{"$f":"VLOOKUP(I334,Base_b,calc_d,0)","v":5.7999999999999996E-3},null,{"$f":"0.06/12","v":5.0000000000000001E-3},{"$f":"0.08/12","v":6.6666666666666671E-3},3.3E-3,8.3000000000000001E-3,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"F",null,"B335",null,5.7999999999999996E-3,5.7999999999999996E-3,5.7999999999999996E-3,5.7999999999999996E-3,null,{"$f":"VLOOKUP(I335,Base_b,calc_d,0)","v":5.7999999999999996E-3},null,{"$f":"0.06/12","v":5.0000000000000001E-3},{"$f":"0.08/12","v":6.6666666666666671E-3},3.3E-3,8.3000000000000001E-3,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"F",null,"B336",null,5.7999999999999996E-3,5.7999999999999996E-3,0.57999999999999996,5.7999999999999996E-3,null,{"$f":"VLOOKUP(I336,Base_b,calc_d,0)","v":5.7999999999999996E-3},null,{"$f":"0.06/12","v":5.0000000000000001E-3},{"$f":"0.08/12","v":6.6666666666666671E-3},3.3E-3,8.3000000000000001E-3,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B337",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",614,"Valor da Recapagem por Veiculo",null,null,null,null,null,"B338",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,{"$f":"CONCATENATE(I327,\" + (\",I321,\" x \",I309, \")\")","v":"B327 + (B321 x B309)"},null,null,"B339",null,{"$f":"+K327*K321*K309","v":5850},5850,{"$f":"+M327*M321*M309","v":0.15000000000000002},0.15000000000000002,null,{"$f":"VLOOKUP(I339,Base_b,calc_d,0)","v":5850},null,null,null,null,null,null,"Valor das Recapagens durante a vida útil do Pneu",null,null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(I328,\" + (\",I322,\" x \",I310, \")\")","v":"B328 + (B322 x B310)"},null,null,"B340",null,6300,6300,0.15000000000000002,0.15000000000000002,null,{"$f":"VLOOKUP(I340,Base_b,calc_d,0)","v":6300},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(I329,\" + (\",I323,\" x \",I311, \")\")","v":"B329 + (B323 x B311)"},null,null,"B341",null,6750,6750,0.15000000000000002,0.15000000000000002,null,{"$f":"VLOOKUP(I341,Base_b,calc_d,0)","v":6750},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(I330,\" + (\",I324,\" x \",I312, \")\")","v":"B330 + (B324 x B312)"},null,null,"B342",null,11250,11250,0.25,0.25,null,{"$f":"VLOOKUP(I342,Base_b,calc_d,0)","v":11250},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B343",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",615,"Valor Custo da Rodagem",null,null,null,null,null,"B344",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,{"$f":"CONCATENATE(I285,\" + \",I339)","v":"B285 + B339"},null,null,"B345",null,{"$f":"+K285+K339","v":9141.06},9141.06,{"$f":"+M285+M339","v":0.21000000000000002},0.21000000000000002,null,{"$f":"VLOOKUP(I345,Base_b,calc_d,0)","v":9141.06},null,null,null,null,null,null,"Valor do Custo da Rodagem (Pneus, Protetor, Camara e Recapagens)",null,null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(I286,\" + \",I340)","v":"B286 + B340"},null,null,"B346",null,14844.18,14844.18,0.21000000000000002,0.21000000000000002,null,{"$f":"VLOOKUP(I346,Base_b,calc_d,0)","v":14844.18},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(I287,\" + \",I341)","v":"B287 + B341"},null,null,"B347",null,16015.8,16015.8,0.21000000000000002,0.21000000000000002,null,{"$f":"VLOOKUP(I347,Base_b,calc_d,0)","v":16015.8},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(I288,\" + \",I342)","v":"B288 + B342"},null,null,"B348",null,26191.800000000003,26191.800000000003,0.35,0.35,null,{"$f":"VLOOKUP(I348,Base_b,calc_d,0)","v":26191.800000000003},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B349",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",616,"Custo Km de Rodagem",null,null,null,null,null,"B350",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,{"$f":"CONCATENATE(I345,\" / \",I315)","v":"B345 / B315"},null,null,"B351",null,{"$f":"+K345/K315","v":6.0940399999999999E-2},6.0940399999999999E-2,{"$f":"+M345/M315","v":1.4000000000000001E-6},1.4000000000000001E-6,null,{"$f":"VLOOKUP(I351,Base_b,calc_d,0)","v":6.0940399999999999E-2},null,null,null,null,null,null,"Valor do Custo da Rodagem por KM (custo dividido pela Vida ùtil)",null,null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(I346,\" / \",I316)","v":"B346 / B316"},null,null,"B352",null,9.8961199999999999E-2,9.8961199999999999E-2,1.4000000000000001E-6,1.4000000000000001E-6,null,{"$f":"VLOOKUP(I352,Base_b,calc_d,0)","v":9.8961199999999999E-2},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(I347,\" / \",I317)","v":"B347 / B317"},null,null,"B353",null,0.10677199999999999,0.10677199999999999,1.4000000000000001E-6,1.4000000000000001E-6,null,{"$f":"VLOOKUP(I353,Base_b,calc_d,0)","v":0.10677199999999999},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(I348,\" / \",I318)","v":"B348 / B318"},null,null,"B354",null,0.17461200000000002,0.17461200000000002,2.3333333333333332E-6,2.3333333333333332E-6,null,{"$f":"VLOOKUP(I354,Base_b,calc_d,0)","v":0.17461200000000002},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B355",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","EQUIPAMENTOS ",null,null,null,null,null,null,"B356",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B357",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",701,"Equipamentos por Veiculo",null,null,null,null,null,"B358",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Sist. de Bilhetagem monitoramento/validação",null,null,null,"?",null,"B359",null,7000,7000,100,100,null,{"$f":"VLOOKUP(I359,Base_b,calc_d,0)","v":7000},null,"Orçamento externo - 7.000,00 por veiculo",null,null,null,null,"Equipamentos  - Sistema de bilhetagem eletronica, monitoramento e validação ",null,null,null,null," "]
[" ",null,"Maquinas, Instalações e Equipamentos",null,null,{"$f":"CONCATENATE(I$262,\" x \",\"0,0012 x \",I368)","v":"B262 x 0,0012 x B368"},null,null,"B360",null,{"$f":"ROUND(+K262*0.0012*K368,0)","v":3340},{"$f":"ROUND(+L262*0.0012*L368,0)","v":3340},{"$f":"ROUND(+M262*0.0012*M368,0)","v":12},{"$f":"ROUND(+N262*0.0012*N368,0)","v":12},null,{"$f":"VLOOKUP(I360,Base_b,calc_d,0)","v":3340},null,null,null,null,null,null,"Percentual s/veiculo leve novo completo x vida útil",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B361",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",702,"Valor residual de equipamentos",null,null,null,null,null,"B362",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Sist. de Bilhetagem monitoramento/validação",null,null,null,"F",null,"B363",null,0,0,0,0,null,{"$f":"VLOOKUP(I363,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,"Valor residual de equipamentos - para cálculo de depreciação",null,null,null,null," "]
[" ",null,"Maquinas, Instalações e Equipamentos",null,null,null,"F",null,"B364",null,0,0,0,0,null,{"$f":"VLOOKUP(I364,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B365",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",703,"Vida útil de equipamentos",null,null,null,null,null,"B366",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Sist. de Bilhetagem monitoramento/validação",null,null,null,"F",null,"B367",null,5,5,5,5,null,{"$f":"VLOOKUP(I367,Base_b,calc_d,0)","v":5},null,null,null,null,null,null,"Vida útil para cálculo de depreciação",null,null,null,null," "]
[" ",null,"Maquinas, Instalações e Equipamentos",null,null,null,"F",null,"B368",null,10,10,10,10,null,{"$f":"VLOOKUP(I368,Base_b,calc_d,0)","v":10},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B369",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","INVESTIMENTOS INICIAIS",null,null,null,null,null,null,"B370",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B371",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Ano inicial (base contrato)",null,null,null,"F",null,"B372",null,2018,2018,2018,2018,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Ano atual (Ano de reajuste e reequilibrio)",null,null,null,"?",null,"B373",null,2018,{"$f":"+K373","v":2018},{"$f":"+L373","v":2018},{"$f":"+M373","v":2018},null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B374",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",801,"Valor dos investimentos Iniciais",null,null,null,null,null,"B375",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Terrenos",null,null,null,"?",null,"B376",null,5000000,5000000,10000,10000,null,{"$f":"VLOOKUP(I376,Base_b,calc_d,0)","v":5000000},null,null,null,null,null,null,"Valor do Custo da Rodagem por KM (custo dividido pela Vida ùtil) - INFORMADO NO VALOR DA PROPOSTA NA PASTA RESUMO_PROPOSTA",null,null,null,null," "]
[" ",null,"Construções",null,null,null,"?",null,{"$f":"CONCATENATE(\"B\",ROW())","v":"B377"},null,2700000,2700000,10000,10000,null,{"$f":"VLOOKUP(I377,Base_b,calc_d,0)","v":2700000},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Outorga",null,null,null,"?",null,"B378",null,5610618,{"$f":"+Resumo_proposta!Q17","v":5610618},10000,10000,null,{"$f":"VLOOKUP(I378,Base_b,calc_d,0)","v":5610618},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I376,\"..\",I378)","v":"Soma de B376..B378"},null,null,"B379",null,{"$f":"SUM(K376:K378)","v":13310618},{"$f":"SUM(L376:L378)","v":13310618},{"$f":"SUM(M376:M378)","v":30000},{"$f":"SUM(N376:N378)","v":30000},null,{"$f":"SUM(P376:P378)","v":13310618},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B380",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",802,"Valor residual dos investimentos",null,null,null,null,null,"B381",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Terrenos",null,null,null,"F",null,"B382",null,1,1,1,1,null,{"$f":"VLOOKUP(I382,Base_b,calc_d,0)","v":1},null,null,null,null,null,null,"Valor do Custo da Rodagem por KM (custo dividido pela Vida ùtil)",null,null,null,null," "]
[" ",null,"Construções",null,null,null,"F",null,"B383",null,0.5,0.5,0.5,0.5,null,{"$f":"VLOOKUP(I383,Base_b,calc_d,0)","v":0.5},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Outorga",null,null,null,"F",null,"B384",null,0,0,0,0,null,{"$f":"VLOOKUP(I384,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B385",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",803,"Vida útil dos investimentos",null,null,null,null,null,"B386",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Terrenos",null,null,null,"F",null,"B387",null,0,0,0,0,null,{"$f":"VLOOKUP(I387,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,"Vida útil dos investimentos - para cálculo de depreciação e amortização (outorga)",null,null,null,null," "]
[" ",null,"Construções",null,null,null,"F",null,"B388",null,20,20,20,20,null,{"$f":"VLOOKUP(I388,Base_b,calc_d,0)","v":20},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Outorga",null,null,null,"F",null,"B389",null,20,20,20,20,null,{"$f":"VLOOKUP(I389,Base_b,calc_d,0)","v":20},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B390",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","(-) RECEITAS COMPLEMENTARES",null,null,null,null,null,null,"B391",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",901,"Receita de Publicidade mês",null,null,{"$f":"CONCATENATE(I393,\" x \",I$61)","v":"B393 x B61"},null,null,"B392",null,{"$f":"+K393*K$61","v":-8800},{"$f":"+L393*L$61","v":-8800},{"$f":"+M393*M$61","v":-88},{"$f":"+N393*N$61","v":-88},null,{"$f":"VLOOKUP(I392,Base_b,calc_d,0)","v":-8800},null,null,null,null,null,null,"Valor das Receitas Complementares (informação média Por Veiculo)",null,null,null,null," "]
[" ",null,"Receitas de publicidade por veiculo",null,null,null,"?",null,"B393",null,-100,-100,-1,-1,null,{"$f":"VLOOKUP(I393,Base_b,calc_d,0)","v":-100},null,100,"p/ veiculo",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B394",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","ALIQUOTAS",null,null,null,null,null,null,"B395",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B396",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",1001,"IMPOSTOS SOBRE RECEITA",null,null,{"$f":"CONCATENATE(\"Soma de \",I398,\"..\",I401)","v":"Soma de B398..B401"},null,null,"B397",null,{"$f":"SUM(K398:K401)","v":0.05},{"$f":"SUM(L398:L401)","v":0.05},{"$f":"SUM(M398:M401)","v":0.05},{"$f":"SUM(N398:N401)","v":0.05},null,{"$f":"VLOOKUP(I397,Base_b,calc_d,0)","v":0.05},null,null,null,null,null,null,"Percentual de Impostos sobre a Receita",null,null,null,null," "]
[" ",null,"PIS",null,null,null,"F",null,"B398",null,0,0,0,0,null,{"$f":"VLOOKUP(I398,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"COFINS",null,null,null,"F",null,"B399",null,0,0,0,0,null,{"$f":"VLOOKUP(I399,Base_b,calc_d,0)","v":0},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"ISS",null,null,null,"F",null,"B400",null,0.03,0.03,0.03,0.03,null,{"$f":"VLOOKUP(I400,Base_b,calc_d,0)","v":0.03},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Contribuição Previdenciaria sobre receita bruta CPRB",null,null,null,"F",null,"B401",null,0.02,0.02,0.02,0.02,null,{"$f":"VLOOKUP(I401,Base_b,calc_d,0)","v":0.02},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B402",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",1002,"IMPOSTOS SOBRE O LUCRO",null,null,{"$f":"CONCATENATE(\"Soma de \",I404,\"..\",I406)","v":"Soma de B404..B406"},null,null,"B403",null,{"$f":"+K404+K405+K406","v":0.33999999999999997},{"$f":"+L404+L405+L406","v":0.33999999999999997},{"$f":"+M404+M405+M406","v":0.33999999999999997},{"$f":"+N404+N405+N406","v":0.33999999999999997},null,{"$f":"VLOOKUP(I403,Base_b,calc_d,0)","v":0.33999999999999997},null,null,null,null,null,null,"Percentual de Impostos sobre o Lucro",null,null,null,null," "]
[" ",null,"Constribuição social",null,null,null,"F",null,"B404",null,0.09,0.09,0.09,0.09,null,{"$f":"VLOOKUP(I404,Base_b,calc_d,0)","v":0.09},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Imposto de renda",null,null,null,"F",null,"B405",null,0.15,0.15,0.15,0.15,null,{"$f":"VLOOKUP(I405,Base_b,calc_d,0)","v":0.15},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Adicional de Imposto de Renda",null,null,null,"F",null,"B406",null,0.1,0.1,0.1,0.1,null,{"$f":"VLOOKUP(I406,Base_b,calc_d,0)","v":0.1},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Limite Adicional de Imposto de Renda",null,null,null,"F",null,"B407",null,240000,240000,240000,240000,null,{"$f":"VLOOKUP(I407,Base_b,calc_d,0)","v":240000},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"B408",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",1003,"REMUNERAÇÃO DE CAPITAL",null,null,null,null,null,"B409",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Remuneração Anual",null,null,null,"F",null,"B410",null,0.12,0.12,0.12,0.12,null,{"$f":"VLOOKUP(I410,Base_b,calc_d,0)","v":0.12},null,null,null,null,null,null,"Percentual de Remuneração Anual e Taxa de Desconto (TIR miníma",null,null,null,null," "]
[" ",null,"Taxa de Desconto - TIR minima",null,null,null,"F",null,"B411",null,0.08,0.08,0.08,0.08,null,{"$f":"VLOOKUP(I411,Base_b,calc_d,0)","v":0.08},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"DR_Frota","index":8,"n_rows":587,"n_cols":23,"rows_kept":587,"cut":false,"hidden":false,"merged":[[249,5,264,6],[269,5,284,6],[289,5,304,6],[309,5,324,6],[423,5,438,6],[403,5,403,6],[404,5,404,6],[411,5,411,6],[407,5,407,6],[398,5,398,6],[399,5,399,6],[400,5,400,6],[384,5,384,6],[385,5,385,6],[376,5,376,6],[377,5,377,6],[378,5,378,6],[379,5,379,6],[380,5,380,6],[371,5,371,6],[372,5,372,6],[373,5,373,6],[374,5,374,6],[375,5,375,6],[441,5,456,6],[459,5,474,6],[477,5,492,6],[414,5,414,6],[415,5,415,6],[416,5,416,6],[417,5,417,6],[525,5,525,6],[526,5,526,6],[551,5,551,6],[554,5,554,6],[521,5,521,6],[538,5,538,6],[550,5,550,6],[524,5,524,6],[527,5,527,6],[539,5,539,6],[408,5,408,6],[409,5,409,6],[410,5,410,6],[418,5,418,6],[498,5,498,6],[497,5,497,6],[516,5,516,6],[517,5,517,6],[503,5,503,6],[502,5,502,6],[501,5,501,6],[505,5,505,6],[500,5,500,6],[499,5,499,6],[508,5,508,6],[507,5,507,6],[401,5,401,6],[402,5,402,6],[388,5,388,6],[389,5,389,6],[390,5,390,6],[391,5,391,6],[392,5,392,6],[381,5,381,6],[382,5,382,6],[383,5,383,6],[545,5,545,6],[546,5,546,6],[547,5,547,6],[535,5,535,6],[536,5,536,6],[504,5,504,6],[513,5,513,6],[519,5,519,6],[520,5,520,6],[528,5,528,6],[529,5,529,6],[532,5,532,6],[523,5,523,6],[512,5,512,6],[511,5,511,6],[510,5,510,6],[509,5,509,6],[506,5,506,6],[522,5,522,6],[518,5,518,6],[537,5,537,6],[530,5,530,6],[531,5,531,6],[584,5,584,6],[567,5,567,6],[568,5,568,6],[569,5,569,6],[570,5,570,6],[577,5,577,6],[573,5,573,6],[574,5,574,6],[575,5,575,6],[576,5,576,6],[580,5,580,6],[581,5,581,6],[582,5,582,6],[583,5,583,6],[564,5,564,6],[565,5,565,6],[566,5,566,6],[557,5,557,6],[393,5,393,6],[394,5,394,6],[395,5,395,6],[396,5,396,6],[397,5,397,6],[562,5,562,6],[563,5,563,6],[548,5,548,6],[549,5,549,6],[540,5,540,6],[541,5,541,6],[542,5,542,6],[543,5,543,6],[558,5,558,6],[559,5,559,6],[560,5,560,6],[561,5,561,6],[544,5,544,6],[555,5,555,6],[556,5,556,6],[365,5,365,6],[366,5,366,6],[369,5,369,6],[370,5,370,6],[362,5,362,6],[363,5,363,6],[364,5,364,6],[355,5,355,6],[356,5,356,6],[357,5,357,6],[358,5,358,6],[359,5,359,6],[352,5,352,6],[353,5,353,6],[354,5,354,6],[347,5,347,6],[360,5,360,6],[361,5,361,6],[333,5,333,6],[334,5,334,6],[335,5,335,6],[336,5,336,6],[350,5,350,6],[351,5,351,6],[338,5,338,6],[339,5,339,6],[342,5,342,6],[345,5,345,6],[346,5,346,6],[265,5,265,6],[266,5,266,6],[285,5,285,6],[286,5,286,6],[305,5,305,6],[331,5,331,6],[332,5,332,6],[343,5,343,6],[344,5,344,6],[306,5,306,6],[325,5,325,6],[326,5,326,6],[340,5,340,6],[341,5,341,6],[337,5,337,6],[243,5,243,6],[227,5,227,6],[228,5,228,6],[229,5,229,6],[230,5,230,6],[231,5,231,6],[233,5,233,6],[234,5,234,6],[235,5,235,6],[236,5,236,6],[242,5,242,6],[240,5,240,6],[241,5,241,6],[232,5,232,6],[239,5,239,6],[221,5,221,6],[222,5,222,6],[223,5,223,6],[224,5,224,6],[225,5,225,6],[226,5,226,6],[215,5,215,6],[196,5,196,6],[197,5,197,6],[198,5,198,6],[210,5,210,6],[211,5,211,6],[212,5,212,6],[213,5,213,6],[214,5,214,6],[206,5,206,6],[205,5,205,6],[201,5,201,6],[202,5,202,6],[203,5,203,6],[204,5,204,6],[207,5,207,6],[208,5,208,6],[209,5,209,6],[189,5,189,6],[190,5,190,6],[191,5,191,6],[192,5,192,6],[193,5,193,6],[174,5,174,6],[217,5,217,6],[216,5,216,6],[220,5,220,6],[151,5,151,6],[148,5,148,6],[129,5,129,6],[149,5,149,6],[145,5,145,6],[146,5,146,6],[147,5,147,6],[194,5,194,6],[195,5,195,6],[163,5,163,6],[164,5,164,6],[165,5,165,6],[166,5,166,6],[167,5,167,6],[168,5,168,6],[186,5,186,6],[169,5,169,6],[188,5,188,6],[176,5,176,6],[177,5,177,6],[178,5,178,6],[182,5,182,6],[183,5,183,6],[187,5,187,6],[175,5,175,6],[184,5,184,6],[185,5,185,6],[170,5,170,6],[171,5,171,6],[172,5,172,6],[173,5,173,6],[154,5,154,6],[155,5,155,6],[156,5,156,6],[157,5,157,6],[158,5,158,6],[179,5,179,6],[1,1,1,2],[9,5,9,6],[8,5,8,8],[1,8,1,13],[2,1,2,7],[8,1,9,1],[8,2,9,3],[3,1,3,6],[6,1,6,3],[4,1,4,6],[5,1,5,4],[8,19,8,20],[130,5,130,6],[113,5,113,6],[114,5,114,6],[115,5,115,6],[53,5,53,6],[98,5,98,6],[99,5,99,6],[109,5,109,6],[52,5,52,6],[102,5,102,6],[72,5,72,6],[73,5,73,6],[100,5,100,6],[112,5,112,6],[93,5,93,6],[92,5,92,6],[121,5,121,6],[128,5,128,6],[122,5,122,6],[123,5,123,6],[126,5,126,6],[116,5,116,6],[119,5,119,6],[127,5,127,6],[11,1,11,2],[96,5,96,6],[32,5,32,6],[33,5,33,6],[97,5,97,6],[120,5,120,6]]}
[" "," "," "," "," "," "," "," "," "," ",{"$f":"+Tarifa!K27","v":3.2500203415360884},{"$f":"+Tarifa!L27","v":3.2500203415360884},{"$f":"+Tarifa!M27","v":4.3207416705511367E-3},{"$f":"+Tarifa!N27","v":3.5096211545982527E-3}," "," "," "," "," "," "," "," "," "]
[" ","DR_FROTA",null,null,null," ",null,null,"ÁREA DE DADOS E CÁLCULOS   - NÃO INCLUIR COLUNA",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ","Cálculo Depreciação/Remuneração da Frota",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",{"$f":"CONCATENATE(+Cenario!$D$10,\" - \",+Cenario!$E$18)","v":"Cenário - Prefeitura Chapecó - Base Edital - base 10/17 - PROPOSTA "},null,null,null,{"$f":"+Apura!$Z$11","v":"Cenário 02"},null,null,null,null,"Tarifa base",{"$f":"IF(Esc_tarifa_base=1,\"Antecipado\",\"Embarcado\")","v":"Embarcado"},null,null,null,null,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ","ITEM","DISCRIMINAÇÃO",null,null,"Referência",null,null,null,null,{"$f":"+Apura!U11","v":"Cenário 01"},{"$f":"+Apura!V11","v":"Cenário 02"},{"$f":"+Apura!W11","v":"Cenário 03"},{"$f":"+Apura!X11","v":"Cenário 04"},null,"CALC FC",null," ",null,"Informação Coeficientes",null,null," "]
[" ",null,null,null,null,"Data",null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C10"},null,{"$f":"+Consumo!K10","v":"2017-10-31"},{"$f":"+Consumo!L10","v":"2017-10-31"},{"$f":"+Consumo!M10","v":"2018-08-31"},{"$f":"+Consumo!N10","v":"2018-08-31"},null,{"$f":"VLOOKUP(I10,Base_c,calc_d,0)","v":"2017-10-31"},null," ",null,"Depr acelerada","Depr Linear",null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C11"},null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ","FROTA DE VEICULOS",null,null,null,null,null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C12"},null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C13"},null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",101,"Distribuição da Frota por Ano",null,null,null,null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C14"},null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C15"},null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",10101,"MICRO ONIBUS","Anos",null,null,null,null,"C16",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",{"$f":"+B16","v":10101},"0 a 1 ano",0,null,null,"?",null,"C17",null,0,0,0,0,null,{"$f":"VLOOKUP(I17,Base_c,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",{"$f":"+B17","v":10101},"1 a 2 anos",{"$f":"+D17+1","v":1},null,null,"?",null,"C18",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10101,"2 a 3 anos",{"$f":"+D18+1","v":2},null,null,"?",null,"C19",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10101,"3 a 4 anos",3,null,null,"?",null,"C20",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10101,"4 a 5 anos",4,null,null,"?",null,"C21",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10101,"5 a 6 anos",5,null,null,"?",null,"C22",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10101,"6 a 7 anos",6,null,null,"?",null,"C23",null,1,1,1,1,null,1,null," ",null,null,null,null," "]
[" ",10101,"7 a 8 anos",7,null,null,"?",null,"C24",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10101,"8 a 9 anos",8,null,null,"?",null,"C25",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10101,"9 a 10 anos",9,null,null,"?",null,"C26",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10101,"10 a 11 anos",10,null,null,"?",null,"C27",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10101,"11 a 12 anos",11,null,null,"?",null,"C28",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10101,"12 a 13 anos",12,null,null,"?",null,"C29",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10101,"13 a 14 anos",13,null,null,"?",null,"C30",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10101,"14 a 15 anos",14,null,null,"?",null,"C31",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10101,"+ de 15 anos",15,null,null,"?",null,"C32",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10101,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I17,\"..\",I32)","v":"Soma de C17..C32"},null,null,"C33",null,{"$f":"SUM(K17:K32)","v":1},{"$f":"SUM(L17:L32)","v":1},{"$f":"SUM(M17:M32)","v":1},{"$f":"SUM(N17:N32)","v":1},null,1,null," ",null,null,null,null," "]
[" ",10101,"TOTAL DE ANOS",null,null,{"$f":"CONCATENATE(\"Soma Produtos de \",I17,\"..\",I32,\" x anos \")","v":"Soma Produtos de C17..C32 x anos "},null,null,"C34",null,{"$f":"SUMPRODUCT($D17:$D32,K17:K32)","v":6},{"$f":"SUMPRODUCT($D17:$D32,L17:L32)","v":6},{"$f":"SUMPRODUCT($D17:$D32,M17:M32)","v":6},{"$f":"SUMPRODUCT($D17:$D32,N17:N32)","v":6},null,6,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C35",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",10102,"ONIBUS LEVE","Anos",null,null,null,null,"C36",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",{"$f":"+B36","v":10102},"0 a 1 ano",0,null,null,"?",null,"C37",null,0,0,0,0,null,{"$f":"VLOOKUP(I37,Base_c,calc_d,0)","v":0},null," ",null,null,0,null," "]
[" ",{"$f":"+B37","v":10102},"1 a 2 anos",{"$f":"+D37+1","v":1},null,null,"?",null,"C38",null,0,0,0,0,null,0,null," ",null,null,0,null," "]
[" ",10102,"2 a 3 anos",{"$f":"+D38+1","v":2},null,null,"?",null,"C39",null,2,2,2,2,null,2,null," ",null,null,0,null," "]
[" ",10102,"3 a 4 anos",3,null,null,"?",null,"C40",null,3,3,3,3,null,3,null," ",null,null,0,null," "]
[" ",10102,"4 a 5 anos",4,null,null,"?",null,"C41",null,3,3,3,3,null,3,null," ",null,null,3,null," "]
[" ",10102,"5 a 6 anos",5,null,null,"?",null,"C42",null,3,3,3,3,null,3,null," ",null,null,11,null," "]
[" ",10102,"6 a 7 anos",6,null,null,"?",null,"C43",null,3,3,3,3,null,3,null," ",null,null,0,null," "]
[" ",10102,"7 a 8 anos",7,null,null,"?",null,"C44",null,0,0,0,0,null,0,null," ",null,null,0,null," "]
[" ",10102,"8 a 9 anos",8,null,null,"?",null,"C45",null,0,0,0,0,null,0,null," ",null,null,0,null," "]
[" ",10102,"9 a 10 anos",9,null,null,"?",null,"C46",null,0,0,0,0,null,0,null," ",null,null,0,null," "]
[" ",10102,"10 a 11 anos",10,null,null,"?",null,"C47",null,0,0,0,0,null,0,null," ",null,null,0,null," "]
[" ",10102,"11 a 12 anos",11,null,null,"?",null,"C48",null,0,0,0,0,null,0,null," ",null,null,0,null," "]
[" ",10102,"12 a 13 anos",12,null,null,"?",null,"C49",null,0,0,0,0,null,0,null," ",null,null,0,null," "]
[" ",10102,"13 a 14 anos",13,null,null,"?",null,"C50",null,0,0,0,0,null,0,null," ",null,null,0,null," "]
[" ",10102,"14 a 15 anos",14,null,null,"?",null,"C51",null,0,0,0,0,null,0,null," ",null,null,0,null," "]
[" ",10102,"+ de 15 anos",15,null,null,"?",null,"C52",null,0,0,0,0,null,0,null," ",null,null,0,null," "]
[" ",10102,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I37,\"..\",I52)","v":"Soma de C37..C52"},null,null,"C53",null,{"$f":"SUM(K37:K52)","v":14},{"$f":"SUM(L37:L52)","v":14},{"$f":"SUM(M37:M52)","v":14},{"$f":"SUM(N37:N52)","v":14},null,14,null," ",null,null,{"$f":"SUM(U37:U52)","v":14},null," "]
[" ",10102,"TOTAL DE ANOS",null,null,{"$f":"CONCATENATE(\"Soma Produtos de \",I37,\"..\",I52,\" x anos \")","v":"Soma Produtos de C37..C52 x anos "},null,null,"C54",null,{"$f":"SUMPRODUCT($D37:$D52,K37:K52)","v":58},{"$f":"SUMPRODUCT($D37:$D52,L37:L52)","v":58},{"$f":"SUMPRODUCT($D37:$D52,M37:M52)","v":58},{"$f":"SUMPRODUCT($D37:$D52,N37:N52)","v":58},null,58,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C55",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",10103,"ONIBUS PESADO","Anos",null,null,null,null,"C56",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",{"$f":"+B56","v":10103},"0 a 1 ano",0,null,null,"?",null,"C57",null,0,0,0,0,null,{"$f":"VLOOKUP(I57,Base_c,calc_d,0)","v":0},null," ",null,null,15,null," "]
[" ",{"$f":"+B57","v":10103},"1 a 2 anos",{"$f":"+D57+1","v":1},null,null,"?",null,"C58",null,0,0,0,0,null,0,null," ",null,null,0,null," "]
[" ",10103,"2 a 3 anos",{"$f":"+D58+1","v":2},null,null,"?",null,"C59",null,12,12,12,12,null,12,null," ",null,null,0,null," "]
[" ",10103,"3 a 4 anos",3,null,null,"?",null,"C60",null,12,12,12,12,null,12,null," ",null,null,21,null," "]
[" ",10103,"4 a 5 anos",4,null,null,"?",null,"C61",null,12,12,12,12,null,12,null," ",null,null,0,null," "]
[" ",10103,"5 a 6 anos",5,null,null,"?",null,"C62",null,12,12,12,12,null,12,null," ",null,null,3,null," "]
[" ",10103,"6 a 7 anos",6,null,null,"?",null,"C63",null,12,12,12,12,null,12,null," ",null,null,14,null," "]
[" ",10103,"7 a 8 anos",7,null,null,"?",null,"C64",null,12,12,12,12,null,12,null," ",null,null,3,null," "]
[" ",10103,"8 a 9 anos",8,null,null,"?",null,"C65",null,0,0,0,0,null,0,null," ",null,null,2,null," "]
[" ",10103,"9 a 10 anos",9,null,null,"?",null,"C66",null,0,0,0,0,null,0,null," ",null,null,10,null," "]
[" ",10103,"10 a 11 anos",10,null,null,"?",null,"C67",null,0,0,0,0,null,0,null," ",null,null,4,null," "]
[" ",10103,"11 a 12 anos",11,null,null,"?",null,"C68",null,0,0,0,0,null,0,null," ",null,null,0,null," "]
[" ",10103,"12 a 13 anos",12,null,null,"?",null,"C69",null,0,0,0,0,null,0,null," ",null,null,0,null," "]
[" ",10103,"13 a 14 anos",13,null,null,"?",null,"C70",null,0,0,0,0,null,0,null," ",null,null,0,null," "]
[" ",10103,"14 a 15 anos",14,null,null,"?",null,"C71",null,0,0,0,0,null,0,null," ",null,null,0,null," "]
[" ",10103,"+ de 15 anos",15,null,null,"?",null,"C72",null,0,0,0,0,null,0,null," ",null,null,0,null," "]
[" ",10103,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I57,\"..\",I72)","v":"Soma de C57..C72"},null,null,"C73",null,{"$f":"SUM(K57:K72)","v":72},{"$f":"SUM(L57:L72)","v":72},{"$f":"SUM(M57:M72)","v":72},{"$f":"SUM(N57:N72)","v":72},null,72,null," ",null,null,{"$f":"SUM(U57:U72)","v":72},null," "]
[" ",10103,"TOTAL DE ANOS",null,null,{"$f":"CONCATENATE(\"Soma Produtos de \",I57,\"..\",I72,\" x anos \")","v":"Soma Produtos de C57..C72 x anos "},null,null,"C74",null,{"$f":"SUMPRODUCT($D57:$D72,K57:K72)","v":324},{"$f":"SUMPRODUCT($D57:$D72,L57:L72)","v":324},{"$f":"SUMPRODUCT($D57:$D72,M57:M72)","v":324},{"$f":"SUMPRODUCT($D57:$D72,N57:N72)","v":324},null,324,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C75"},null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",10104,"ONIBUS ARTICULADO","Anos",null,null,null,null,"C76",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",{"$f":"+B76","v":10104},"0 a 1 ano",0,null,null,"?",null,"C77",null,0,0,0,0,null,{"$f":"VLOOKUP(I77,Base_c,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",{"$f":"+B77","v":10104},"1 a 2 anos",{"$f":"+D77+1","v":1},null,null,"?",null,"C78",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10104,"2 a 3 anos",{"$f":"+D78+1","v":2},null,null,"?",null,"C79",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10104,"3 a 4 anos",3,null,null,"?",null,"C80",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10104,"4 a 5 anos",4,null,null,"?",null,"C81",null,1,1,1,1,null,1,null," ",null,null,null,null," "]
[" ",10104,"5 a 6 anos",5,null,null,"?",null,"C82",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10104,"6 a 7 anos",6,null,null,"?",null,"C83",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10104,"7 a 8 anos",7,null,null,"?",null,"C84",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10104,"8 a 9 anos",8,null,null,"?",null,"C85",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10104,"9 a 10 anos",9,null,null,"?",null,"C86",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10104,"10 a 11 anos",10,null,null,"?",null,"C87",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10104,"11 a 12 anos",11,null,null,"?",null,"C88",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10104,"12 a 13 anos",12,null,null,"?",null,"C89",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10104,"13 a 14 anos",13,null,null,"?",null,"C90",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10104,"14 a 15 anos",14,null,null,"?",null,"C91",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10104,"+ de 15 anos",15,null,null,"?",null,"C92",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",10104,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I77,\"..\",I92)","v":"Soma de C77..C92"},null,null,"C93",null,{"$f":"SUM(K77:K92)","v":1},{"$f":"SUM(L77:L92)","v":1},{"$f":"SUM(M77:M92)","v":1},{"$f":"SUM(N77:N92)","v":1},null,1,null," ",null,null,null,null," "]
[" ",10104,"TOTAL DE ANOS",null,null,{"$f":"CONCATENATE(\"Soma Produtos de \",I77,\"..\",I92,\" x anos \")","v":"Soma Produtos de C77..C92 x anos "},null,null,"C94",null,{"$f":"SUMPRODUCT($D77:$D92,K77:K92)","v":4},{"$f":"SUMPRODUCT($D77:$D92,L77:L92)","v":4},{"$f":"SUMPRODUCT($D77:$D92,M77:M92)","v":4},{"$f":"SUMPRODUCT($D77:$D92,N77:N92)","v":4},null,4,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C95",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",102,"Frota Total",null,null,null,null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C96"},null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(\"+\",I33)","v":"+C33"},null,null,"C97",null,{"$f":"+K33","v":1},{"$f":"SUM(L17:L32)","v":1},{"$f":"SUM(M17:M32)","v":1},{"$f":"SUM(N17:N32)","v":1},null,{"$f":"VLOOKUP(I97,Base_c,calc_d,0)","v":1},null," ",null,null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(\"+\",I53)","v":"+C53"},null,null,"C98",null,{"$f":"+K53","v":14},{"$f":"SUM(L37:L52)","v":14},{"$f":"SUM(M37:M52)","v":14},{"$f":"SUM(N37:N52)","v":14},null,{"$f":"VLOOKUP(I98,Base_c,calc_d,0)","v":14},null," ",null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(\"+\",I73)","v":"+C73"},null,null,"C99",null,{"$f":"+K73","v":72},{"$f":"SUM(L57:L72)","v":72},{"$f":"SUM(M57:M72)","v":72},{"$f":"SUM(N57:N72)","v":72},null,{"$f":"VLOOKUP(I99,Base_c,calc_d,0)","v":72},null," ",null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(\"+\",I93)","v":"+C93"},null,null,"C100",null,{"$f":"+K93","v":1},{"$f":"+L93","v":1},{"$f":"+M93","v":1},{"$f":"+N93","v":1},null,{"$f":"VLOOKUP(I100,Base_c,calc_d,0)","v":1},null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I97,\"..\",I100)","v":"Soma de C97..C100"},null,null,"C101",null,{"$f":"SUM(K97:K100)","v":88},{"$f":"SUM(L97:L100)","v":88},{"$f":"SUM(M97:M100)","v":88},{"$f":"SUM(N97:N100)","v":88},null,{"$f":"VLOOKUP(I101,Base_c,calc_d,0)","v":88},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C102",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",103,"Percentual Frota Não operante",null,null,{"$f":"CONCATENATE(\"+\",I110,\" / \",I101)","v":"+C110 / C101"},null,null,"C103",null,{"$f":"K110/K101","v":9.0909090909090912E-2},{"$f":"L110/L101","v":9.0909090909090912E-2},{"$f":"M110/M101","v":9.0909090909090912E-2},{"$f":"N110/N101","v":9.0909090909090912E-2},null,{"$f":"VLOOKUP(I103,Base_c,calc_d,0)","v":9.0909090909090912E-2},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C104",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",104,"Frota Não Operante",null,null,null,null,null,"C105",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,null,"?",null,"C106",null,0,0,0,0,null,{"$f":"VLOOKUP(I106,Base_c,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",null,"Leve",null,null,null,"?",null,"C107",null,0,0,0,0,null,{"$f":"VLOOKUP(I107,Base_c,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",null,"Pesado",null,null,null,"?",null,"C108",null,8,8,8,8,null,{"$f":"VLOOKUP(I108,Base_c,calc_d,0)","v":8},null," ",null,null,null,null," "]
[" ",null,"Articulado",null,null,null,"?",null,"C109",null,0,0,0,0,null,{"$f":"VLOOKUP(I109,Base_c,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I106,\"..\",I109)","v":"Soma de C106..C109"},null,null,"C110",null,{"$f":"SUM(K106:K109)","v":8},{"$f":"SUM(L106:L109)","v":8},{"$f":"SUM(M106:M109)","v":8},{"$f":"SUM(N106:N109)","v":8},null,{"$f":"VLOOKUP(I110,Base_c,calc_d,0)","v":8},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C111",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",105,"Frota Operante",null,null,null,null,null,"C112",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(\"+\",I97,\" - \",I106)","v":"+C97 - C106"},null,null,"C113",null,{"$f":"+K97-K106","v":1},1,1,1,null,{"$f":"VLOOKUP(I113,Base_c,calc_d,0)","v":1},null," ",null,null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(\"+\",I98,\" - \",I107)","v":"+C98 - C107"},null,null,"C114",null,14,14,14,14,null,{"$f":"VLOOKUP(I114,Base_c,calc_d,0)","v":14},null," ",null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(\"+\",I99,\" - \",I108)","v":"+C99 - C108"},null,null,"C115",null,64,64,64,64,null,{"$f":"VLOOKUP(I115,Base_c,calc_d,0)","v":64},null," ",null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(\"+\",I100,\" - \",I109)","v":"+C100 - C109"},null,null,"C116",null,1,1,1,1,null,{"$f":"VLOOKUP(I116,Base_c,calc_d,0)","v":1},null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I113,\"..\",I116)","v":"Soma de C113..C116"},null,null,"C117",null,{"$f":"SUM(K113:K116)","v":80},{"$f":"SUM(L113:L116)","v":80},{"$f":"SUM(M113:M116)","v":80},{"$f":"SUM(N113:N116)","v":80},null,{"$f":"VLOOKUP(I117,Base_c,calc_d,0)","v":80},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C118",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",106,"Idade Total dos Veiculos (anos)",null,null,null,null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C119"},null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(\"+\",I34)","v":"+C34"},null,null,"C120",null,{"$f":"+K34","v":6},{"$f":"+L34","v":6},{"$f":"+M34","v":6},{"$f":"+N34","v":6},null,{"$f":"VLOOKUP(I120,Base_c,calc_d,0)","v":6},null," ",null,null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(\"+\",I54)","v":"+C54"},null,null,"C121",null,{"$f":"+K54","v":58},{"$f":"+L54","v":58},{"$f":"+M54","v":58},{"$f":"+N54","v":58},null,{"$f":"VLOOKUP(I121,Base_c,calc_d,0)","v":58},null," ",null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(\"+\",I74)","v":"+C74"},null,null,"C122",null,{"$f":"+K74","v":324},{"$f":"+L74","v":324},{"$f":"+M74","v":324},{"$f":"+N74","v":324},null,{"$f":"VLOOKUP(I122,Base_c,calc_d,0)","v":324},null," ",null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(\"+\",I94)","v":"+C94"},null,null,"C123",null,{"$f":"+K94","v":4},{"$f":"+L94","v":4},{"$f":"+M94","v":4},{"$f":"+N94","v":4},null,{"$f":"VLOOKUP(I123,Base_c,calc_d,0)","v":4},null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I120,\"..\",I123)","v":"Soma de C120..C123"},null,null,"C124",null,{"$f":"SUM(K120:K123)","v":392},{"$f":"SUM(L120:L123)","v":392},{"$f":"SUM(M120:M123)","v":392},{"$f":"SUM(N120:N123)","v":392},null,{"$f":"VLOOKUP(I124,Base_c,calc_d,0)","v":392},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C125",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",107,"Idade Média dos Veiculos (anos)",null,null,null,null,null,"C126",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(\"+\",I120,\" / \",I97)","v":"+C120 / C97"},null,null,"C127",null,{"$f":"IF(K120=0,0,+K120/K97)","v":6},6,6,6,null,{"$f":"VLOOKUP(I127,Base_c,calc_d,0)","v":6},null," ",null,null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(\"+\",I121,\" / \",I98)","v":"+C121 / C98"},null,null,"C128",null,4.1428571428571432,4.1428571428571432,4.1428571428571432,4.1428571428571432,null,{"$f":"VLOOKUP(I128,Base_c,calc_d,0)","v":4.1428571428571432},null," ",null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(\"+\",I122,\" / \",I99)","v":"+C122 / C99"},null,null,"C129",null,4.5,4.5,4.5,4.5,null,{"$f":"VLOOKUP(I129,Base_c,calc_d,0)","v":4.5},null," ",null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(\"+\",I123,\" / \",I100)","v":"+C123 / C100"},null,null,"C130",null,4,4,4,4,null,{"$f":"VLOOKUP(I130,Base_c,calc_d,0)","v":4},null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"+\",I124,\" / \",I101)","v":"+C124 / C101"},null,null,"C131",null,{"$f":"+K124/K101","v":4.4545454545454541},{"$f":"+L124/L101","v":4.4545454545454541},{"$f":"+M124/M101","v":4.4545454545454541},{"$f":"+N124/N101","v":4.4545454545454541},null,{"$f":"VLOOKUP(I131,Base_c,calc_d,0)","v":4.4545454545454541},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C132"},null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",108,"Preço do Veiculo Com Rodagem",null,null,null,null,null,"C133",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,"CONSUMO",{"$f":"+Consumo!I261","v":"B261"},null,"C134",null,{"$f":"+Consumo!K261","v":274000},{"$f":"+Consumo!L261","v":274000},{"$f":"+Consumo!M261","v":1000},{"$f":"+Consumo!N261","v":1000},null,{"$f":"VLOOKUP(I134,Base_c,calc_d,0)","v":274000},null," ",null,null,null,null," "]
[" ",null,"Leve",null,null,"CONSUMO",{"$f":"+Consumo!I262","v":"B262"},null,"C135",null,{"$f":"+Consumo!K262","v":278340},{"$f":"+Consumo!L262","v":278340},{"$f":"+Consumo!M262","v":1000},{"$f":"+Consumo!N262","v":1000},null,{"$f":"VLOOKUP(I135,Base_c,calc_d,0)","v":278340},null," ",null,null,null,null," "]
[" ",null,"Pesado",null,null,"CONSUMO",{"$f":"+Consumo!I263","v":"B263"},null,"C136",null,{"$f":"+Consumo!K263","v":303890},{"$f":"+Consumo!L263","v":303890},{"$f":"+Consumo!M263","v":1000},{"$f":"+Consumo!N263","v":1000},null,{"$f":"VLOOKUP(I136,Base_c,calc_d,0)","v":303890},null," ",null,null,null,null," "]
[" ",null,"Articulado",null,null,"CONSUMO",{"$f":"+Consumo!I264","v":"B264"},null,"C137",null,{"$f":"+Consumo!K264","v":362700},{"$f":"+Consumo!L264","v":362700},{"$f":"+Consumo!M264","v":1000},{"$f":"+Consumo!N264","v":1000},null,{"$f":"VLOOKUP(I137,Base_c,calc_d,0)","v":362700},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C138",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",109,"Valor do Veiculo sem Rodagem",null,null,null,null,null,"C139",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,"CONSUMO",{"$f":"+Consumo!I279","v":"B279"},null,"C140",null,{"$f":"+Consumo!K279","v":270708.94},{"$f":"+Consumo!L279","v":270708.94},{"$f":"+Consumo!M279","v":999.94},{"$f":"+Consumo!N279","v":999.94},null,{"$f":"VLOOKUP(I140,Base_c,calc_d,0)","v":270708.94},null," ",null,null,null,null," "]
[" ",null,"Leve",null,null,"CONSUMO",{"$f":"+Consumo!I280","v":"B280"},null,"C141",null,{"$f":"+Consumo!K280","v":269795.82},{"$f":"+Consumo!L280","v":269795.82},{"$f":"+Consumo!M280","v":999.94},{"$f":"+Consumo!N280","v":999.94},null,{"$f":"VLOOKUP(I141,Base_c,calc_d,0)","v":269795.82},null," ",null,null,null,null," "]
[" ",null,"Pesado",null,null,"CONSUMO",{"$f":"+Consumo!I281","v":"B281"},null,"C142",null,{"$f":"+Consumo!K281","v":294624.2},{"$f":"+Consumo!L281","v":294624.2},{"$f":"+Consumo!M281","v":999.94},{"$f":"+Consumo!N281","v":999.94},null,{"$f":"VLOOKUP(I142,Base_c,calc_d,0)","v":294624.2},null," ",null,null,null,null," "]
[" ",null,"Articulado",null,null,"CONSUMO",{"$f":"+Consumo!I282","v":"B282"},null,"C143",null,{"$f":"+Consumo!K282","v":347758.2},{"$f":"+Consumo!L282","v":347758.2},{"$f":"+Consumo!M282","v":999.9},{"$f":"+Consumo!N282","v":999.9},null,{"$f":"VLOOKUP(I143,Base_c,calc_d,0)","v":347758.2},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C144",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",110,"Valor Total da Frota Com Rodagem",null,null,null,null,null,"C145",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(\"+\",I97,\" x \",I134)","v":"+C97 x C134"},null,null,"C146",null,{"$f":"+K134*K97","v":274000},274000,1000,1000,null,{"$f":"VLOOKUP(I146,Base_c,calc_d,0)","v":274000},null," ",null,null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(\"+\",I98,\" x \",I135)","v":"+C98 x C135"},null,null,"C147",null,3896760,3896760,14000,14000,null,{"$f":"VLOOKUP(I147,Base_c,calc_d,0)","v":3896760},null," ",null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(\"+\",I99,\" x \",I136)","v":"+C99 x C136"},null,null,"C148",null,21880080,21880080,72000,72000,null,{"$f":"VLOOKUP(I148,Base_c,calc_d,0)","v":21880080},null," ",null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(\"+\",I100,\" x \",I137)","v":"+C100 x C137"},null,null,"C149",null,362700,362700,1000,1000,null,{"$f":"VLOOKUP(I149,Base_c,calc_d,0)","v":362700},null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I146,\"..\",I149)","v":"Soma de C146..C149"},null,null,"C150",null,{"$f":"SUM(K146:K149)","v":26413540},{"$f":"SUM(L146:L149)","v":26413540},{"$f":"SUM(M146:M149)","v":88000},{"$f":"SUM(N146:N149)","v":88000},null,{"$f":"VLOOKUP(I150,Base_c,calc_d,0)","v":26413540},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C151",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",111,"Valor Médio do Veiculo Completo",null,null,{"$f":"CONCATENATE(\"+\",I150,\" / \",I101)","v":"+C150 / C101"},null,null,"C152",null,{"$f":"+K150/K101","v":300153.86363636365},{"$f":"+L150/L101","v":300153.86363636365},{"$f":"+M150/M101","v":1000},{"$f":"+N150/N101","v":1000},null,{"$f":"VLOOKUP(I152,Base_c,calc_d,0)","v":300153.86363636365},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C153",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",112,"Valor Total da Frota sem Rodagem",null,null,null,null,null,"C154",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(\"+\",I240)","v":"+C240"},null,null,"C155",null,{"$f":"+K240","v":270708.94},270708.94,999.94,999.94,null,{"$f":"VLOOKUP(I155,Base_c,calc_d,0)","v":270708.94},null," ",null,null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(\"+\",I241)","v":"+C241"},null,null,"C156",null,3777141.48,3777141.48,13999.16,13999.16,null,{"$f":"VLOOKUP(I156,Base_c,calc_d,0)","v":3777141.48},null," ",null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(\"+\",I242)","v":"+C242"},null,null,"C157",null,21212942.399999999,21212942.399999999,71995.680000000008,71995.680000000008,null,{"$f":"VLOOKUP(I157,Base_c,calc_d,0)","v":21212942.399999999},null," ",null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(\"+\",I243)","v":"+C243"},null,null,"C158",null,347758.2,347758.2,999.9,999.9,null,{"$f":"VLOOKUP(I158,Base_c,calc_d,0)","v":347758.2},null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I155,\"..\",I158)","v":"Soma de C155..C158"},null,null,"C159",null,{"$f":"SUM(K155:K158)","v":25608551.02},{"$f":"SUM(L155:L158)","v":25608551.02},{"$f":"SUM(M155:M158)","v":87994.680000000008},{"$f":"SUM(N155:N158)","v":87994.680000000008},null,{"$f":"VLOOKUP(I159,Base_c,calc_d,0)","v":25608551.02},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C160",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",200,"Valor da Frota sem Rodagem por ano",null,null,null,null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C161"},null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C162",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",201,"MICRO ONIBUS","Anos",null,null,null,null,"C163",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",{"$f":"+B163","v":201},"0 a 1 ano",0,null,{"$f":"CONCATENATE(I17,\" x \",I$140)","v":"C17 x C140"},null,null,"C164",null,{"$f":"+K17*K$140","v":0},0,0,0,null,{"$f":"VLOOKUP(I164,Base_c,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",{"$f":"+B164","v":201},"1 a 2 anos",{"$f":"+D164+1","v":1},null,"C18 x C140",null,null,"C165",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",201,"2 a 3 anos",{"$f":"+D165+1","v":2},null,"C19 x C140",null,null,"C166",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",201,"3 a 4 anos",3,null,"C20 x C140",null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C167"},null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",201,"4 a 5 anos",4,null,"C21 x C140",null,null,"C168",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",201,"5 a 6 anos",5,null,"C22 x C140",null,null,"C169",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",201,"6 a 7 anos",6,null,"C23 x C140",null,null,"C170",null,270708.94,270708.94,999.94,999.94,null,270708.94,null," ",null,null,null,null," "]
[" ",201,"7 a 8 anos",7,null,"C24 x C140",null,null,"C171",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",201,"8 a 9 anos",8,null,"C25 x C140",null,null,"C172",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",201,"9 a 10 anos",9,null,"C26 x C140",null,null,"C173",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",201,"10 a 11 anos",10,null,"C27 x C140",null,null,"C174",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",201,"11 a 12 anos",11,null,"C28 x C140",null,null,"C175",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",201,"12 a 13 anos",12,null,"C29 x C140",null,null,"C176",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",201,"13 a 14 anos",13,null,"C30 x C140",null,null,"C177",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",201,"14 a 15 anos",14,null,"C31 x C140",null,null,"C178",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",201,"+ de 15 anos",15,null,"C32 x C140",null,null,"C179",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",201,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I164,\"..\",I179)","v":"Soma de C164..C179"},null,null,"C180",null,{"$f":"SUM(K164:K179)","v":270708.94},{"$f":"SUM(L164:L179)","v":270708.94},{"$f":"SUM(M164:M179)","v":999.94},{"$f":"SUM(N164:N179)","v":999.94},null,270708.94,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C181",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",202,"ONIBUS LEVE","Anos",null,null,null,null,"C182",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",{"$f":"+B182","v":202},"0 a 1 ano",0,null,{"$f":"CONCATENATE(I37,\" x \",I$141)","v":"C37 x C141"},null,null,"C183",null,{"$f":"+K37*K$141","v":0},0,0,0,null,{"$f":"VLOOKUP(I183,Base_c,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",{"$f":"+B183","v":202},"1 a 2 anos",{"$f":"+D183+1","v":1},null,"C38 x C141",null,null,"C184",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",202,"2 a 3 anos",{"$f":"+D184+1","v":2},null,"C39 x C141",null,null,"C185",null,539591.64,539591.64,1999.88,1999.88,null,539591.64,null," ",null,null,null,null," "]
[" ",202,"3 a 4 anos",3,null,"C40 x C141",null,null,"C186",null,809387.46,809387.46,2999.82,2999.82,null,809387.46,null," ",null,null,null,null," "]
[" ",202,"4 a 5 anos",4,null,"C41 x C141",null,null,"C187",null,809387.46,809387.46,2999.82,2999.82,null,809387.46,null," ",null,null,null,null," "]
[" ",202,"5 a 6 anos",5,null,"C42 x C141",null,null,"C188",null,809387.46,809387.46,2999.82,2999.82,null,809387.46,null," ",null,null,null,null," "]
[" ",202,"6 a 7 anos",6,null,"C43 x C141",null,null,"C189",null,809387.46,809387.46,2999.82,2999.82,null,809387.46,null," ",null,null,null,null," "]
[" ",202,"7 a 8 anos",7,null,"C44 x C141",null,null,"C190",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",202,"8 a 9 anos",8,null,"C45 x C141",null,null,"C191",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",202,"9 a 10 anos",9,null,"C46 x C141",null,null,"C192",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",202,"10 a 11 anos",10,null,"C47 x C141",null,null,"C193",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",202,"11 a 12 anos",11,null,"C48 x C141",null,null,"C194",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",202,"12 a 13 anos",12,null,"C49 x C141",null,null,"C195",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",202,"13 a 14 anos",13,null,"C50 x C141",null,null,"C196",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",202,"14 a 15 anos",14,null,"C51 x C141",null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C197"},null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",202,"+ de 15 anos",15,null,"C52 x C141",null,null,"C198",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",202,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I183,\"..\",I198)","v":"Soma de C183..C198"},null,null,"C199",null,{"$f":"SUM(K183:K198)","v":3777141.48},{"$f":"SUM(L183:L198)","v":3777141.48},{"$f":"SUM(M183:M198)","v":13999.16},{"$f":"SUM(N183:N198)","v":13999.16},null,3777141.48,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C200",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",203,"ONIBUS PESADO","Anos",null,null,null,null,"C201",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",{"$f":"+B201","v":203},"0 a 1 ano",0,null,{"$f":"CONCATENATE(I57,\" x \",I$142)","v":"C57 x C142"},null,null,"C202",null,{"$f":"+K57*K$142","v":0},0,0,0,null,{"$f":"VLOOKUP(I202,Base_c,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",{"$f":"+B202","v":203},"1 a 2 anos",{"$f":"+D202+1","v":1},null,"C58 x C142",null,null,"C203",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",203,"2 a 3 anos",{"$f":"+D203+1","v":2},null,"C59 x C142",null,null,"C204",null,3535490.4000000004,3535490.4000000004,11999.28,11999.28,null,3535490.4000000004,null," ",null,null,null,null," "]
[" ",203,"3 a 4 anos",3,null,"C60 x C142",null,null,"C205",null,3535490.4000000004,3535490.4000000004,11999.28,11999.28,null,3535490.4000000004,null," ",null,null,null,null," "]
[" ",203,"4 a 5 anos",4,null,"C61 x C142",null,null,"C206",null,3535490.4000000004,3535490.4000000004,11999.28,11999.28,null,3535490.4000000004,null," ",null,null,null,null," "]
[" ",203,"5 a 6 anos",5,null,"C62 x C142",null,null,"C207",null,3535490.4000000004,3535490.4000000004,11999.28,11999.28,null,3535490.4000000004,null," ",null,null,null,null," "]
[" ",203,"6 a 7 anos",6,null,"C63 x C142",null,null,"C208",null,3535490.4000000004,3535490.4000000004,11999.28,11999.28,null,3535490.4000000004,null," ",null,null,null,null," "]
[" ",203,"7 a 8 anos",7,null,"C64 x C142",null,null,"C209",null,3535490.4000000004,3535490.4000000004,11999.28,11999.28,null,3535490.4000000004,null," ",null,null,null,null," "]
[" ",203,"8 a 9 anos",8,null,"C65 x C142",null,null,"C210",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",203,"9 a 10 anos",9,null,"C66 x C142",null,null,"C211",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",203,"10 a 11 anos",10,null,"C67 x C142",null,null,"C212",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",203,"11 a 12 anos",11,null,"C68 x C142",null,null,"C213",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",203,"12 a 13 anos",12,null,"C69 x C142",null,null,"C214",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",203,"13 a 14 anos",13,null,"C70 x C142",null,null,"C215",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",203,"14 a 15 anos",14,null,"C71 x C142",null,null,"C216",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",203,"+ de 15 anos",15,null,"C72 x C142",null,null,"C217",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",203,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I202,\"..\",I217)","v":"Soma de C202..C217"},null,null,"C218",null,{"$f":"SUM(K202:K217)","v":21212942.399999999},{"$f":"SUM(L202:L217)","v":21212942.399999999},{"$f":"SUM(M202:M217)","v":71995.680000000008},{"$f":"SUM(N202:N217)","v":71995.680000000008},null,21212942.399999999,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C219",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",204,"ONIBUS ARTICULADO","Anos",null,null,null,null,"C220",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",{"$f":"+B220","v":204},"0 a 1 ano",0,null,{"$f":"CONCATENATE(I77,\" x \",I$143)","v":"C77 x C143"},null,null,"C221",null,{"$f":"+K77*K$143","v":0},0,0,0,null,{"$f":"VLOOKUP(I221,Base_c,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",{"$f":"+B221","v":204},"1 a 2 anos",{"$f":"+D221+1","v":1},null,"C78 x C143",null,null,"C222",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",204,"2 a 3 anos",{"$f":"+D222+1","v":2},null,"C79 x C143",null,null,"C223",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",204,"3 a 4 anos",3,null,"C80 x C143",null,null,"C224",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",204,"4 a 5 anos",4,null,"C81 x C143",null,null,"C225",null,347758.2,347758.2,999.9,999.9,null,347758.2,null," ",null,null,null,null," "]
[" ",204,"5 a 6 anos",5,null,"C82 x C143",null,null,"C226",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",204,"6 a 7 anos",6,null,"C83 x C143",null,null,"C227",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",204,"7 a 8 anos",7,null,"C84 x C143",null,null,"C228",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",204,"8 a 9 anos",8,null,"C85 x C143",null,null,"C229",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",204,"9 a 10 anos",9,null,"C86 x C143",null,null,"C230",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",204,"10 a 11 anos",10,null,"C87 x C143",null,null,"C231",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",204,"11 a 12 anos",11,null,"C88 x C143",null,null,"C232",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",204,"12 a 13 anos",12,null,"C89 x C143",null,null,"C233",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",204,"13 a 14 anos",13,null,"C90 x C143",null,null,"C234",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",204,"14 a 15 anos",14,null,"C91 x C143",null,null,"C235",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",204,"+ de 15 anos",15,null,"C92 x C143",null,null,"C236",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",204,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I221,\"..\",I236)","v":"Soma de C221..C236"},null,null,"C237",null,{"$f":"SUM(K221:K236)","v":347758.2},{"$f":"SUM(L221:L236)","v":347758.2},{"$f":"SUM(M221:M236)","v":999.9},{"$f":"SUM(N221:N236)","v":999.9},null,347758.2,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C238"},null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",205,"Valor Total da Frota sem Rodagem",null,null,null,null,null,"C239",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(\"+\",I180)","v":"+C180"},null,null,"C240",null,{"$f":"+K180","v":270708.94},{"$f":"+L180","v":270708.94},{"$f":"+M180","v":999.94},{"$f":"+N180","v":999.94},null,{"$f":"VLOOKUP(I240,Base_c,calc_d,0)","v":270708.94},null," ",null,null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(\"+\",I199)","v":"+C199"},null,null,"C241",null,{"$f":"+K199","v":3777141.48},{"$f":"+L199","v":3777141.48},{"$f":"+M199","v":13999.16},{"$f":"+N199","v":13999.16},null,{"$f":"VLOOKUP(I241,Base_c,calc_d,0)","v":3777141.48},null," ",null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(\"+\",I218)","v":"+C218"},null,null,"C242",null,{"$f":"+K218","v":21212942.399999999},{"$f":"+L218","v":21212942.399999999},{"$f":"+M218","v":71995.680000000008},{"$f":"+N218","v":71995.680000000008},null,{"$f":"VLOOKUP(I242,Base_c,calc_d,0)","v":21212942.399999999},null," ",null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(\"+\",I237)","v":"+C237"},null,null,"C243",null,{"$f":"+K237","v":347758.2},{"$f":"+L237","v":347758.2},{"$f":"+M237","v":999.9},{"$f":"+N237","v":999.9},null,{"$f":"VLOOKUP(I243,Base_c,calc_d,0)","v":347758.2},null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I240,\"..\",I243)","v":"Soma de C240..C243"},null,null,"C244",null,{"$f":"SUM(K240:K243)","v":25608551.02},{"$f":"SUM(L240:L243)","v":25608551.02},{"$f":"SUM(M240:M243)","v":87994.680000000008},{"$f":"SUM(N240:N243)","v":87994.680000000008},null,{"$f":"VLOOKUP(I244,Base_c,calc_d,0)","v":25608551.02},null," ",null,null,null,null," "]
[" ",null,"Teste",null,null,null,null,null,"C245",null,{"$f":"+K244-K159","v":0},{"$f":"+L244-L159","v":0},{"$f":"+M244-M159","v":0},{"$f":"+N244-N159","v":0},null,{"$f":"+P244-P159","v":0},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C246",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",300,"Fatores de Depreciação da Frota",null,null,null,null,null,"C247",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C248",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",301,"MICRO ONIBUS","Anos",null,null,null,null,"C249",null,"Coef depr anual","Coef depr anual","Coef depr anual","Coef depr anual",null,{"$f":"VLOOKUP(I249,Base_c,calc_d,0)","v":"Coef depr anual"},null," ",null,"Coef depr anual","Coef depr anual",null," "]
[" ",{"$f":"+B249","v":301},"0 a 1 ano",0,null,{"$f":"CONCATENATE(\"Conforme definirdo no cenário e com o cálculo dos coeficientes para Depreciação e Remuneração\")","v":"Conforme definirdo no cenário e com o cálculo dos coeficientes para Depreciação e Remuneração"},null,null,"C250",null,{"$f":"+L250","v":0.10625},{"$f":"+M250","v":0.10625},{"$f":"+N250","v":0.10625},{"$f":"IF(Esc_calc_depr=2,T250,U250)","v":0.10625},null,0.10625,null," ",null,{"$f":"+Coeficientes!H25","v":0.18888889},{"$f":"+Coeficientes!O25","v":0.10625},null," "]
[" ",{"$f":"+B250","v":301},"1 a 2 anos",{"$f":"+D250+1","v":1},null,null,null,null,"C251",null,{"$f":"++L251","v":0.10625},{"$f":"++M251","v":0.10625},{"$f":"++N251","v":0.10625},0.10625,null,0.10625,null," ",null,{"$f":"+Coeficientes!H26","v":0.16527778000000001},{"$f":"+Coeficientes!O26","v":0.10625},null," "]
[" ",301,"2 a 3 anos",{"$f":"+D251+1","v":2},null,null,null,null,"C252",null,0.10625000000000001,0.10625000000000001,0.10625000000000001,0.10625000000000001,null,0.10625000000000001,null," ",null,{"$f":"+Coeficientes!H27","v":0.14166666999999999},{"$f":"+Coeficientes!O27","v":0.10625000000000001},null," "]
[" ",301,"3 a 4 anos",3,null,null,null,null,"C253",null,0.10625,0.10625,0.10625,0.10625,null,0.10625,null," ",null,{"$f":"+Coeficientes!H28","v":0.11805556},{"$f":"+Coeficientes!O28","v":0.10625},null," "]
[" ",301,"4 a 5 anos",4,null,null,null,null,"C254",null,0.10625,0.10625,0.10625,0.10625,null,0.10625,null," ",null,{"$f":"+Coeficientes!H29","v":9.4444440000000004E-2},{"$f":"+Coeficientes!O29","v":0.10625},null," "]
[" ",301,"5 a 6 anos",5,null,null,null,null,"C255",null,0.10625,0.10625,0.10625,0.10625,null,0.10625,null," ",null,{"$f":"+Coeficientes!H30","v":7.083333E-2},{"$f":"+Coeficientes!O30","v":0.10625},null," "]
[" ",301,"6 a 7 anos",6,null,null,null,null,"C256",null,0.10624999999999998,0.10624999999999998,0.10624999999999998,0.10624999999999998,null,0.10624999999999998,null," ",null,{"$f":"+Coeficientes!H31","v":4.7222220000000002E-2},{"$f":"+Coeficientes!O31","v":0.10624999999999998},null," "]
[" ",301,"7 a 8 anos",7,null,null,null,null,"C257",null,0.10624999999999998,0.10624999999999998,0.10624999999999998,0.10624999999999998,null,0.10624999999999998,null," ",null,{"$f":"+Coeficientes!H32","v":2.3611110000000001E-2},{"$f":"+Coeficientes!O32","v":0.10624999999999998},null," "]
[" ",301,"8 a 9 anos",8,null,null,null,null,"C258",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H33","v":0},{"$f":"+Coeficientes!O33","v":0},null," "]
[" ",301,"9 a 10 anos",9,null,null,null,null,"C259",null,{"$f":"+L259","v":0},{"$f":"+M259","v":0},{"$f":"+N259","v":0},0,null,0,null," ",null,{"$f":"+Coeficientes!H34","v":0},{"$f":"+Coeficientes!O34","v":0},null," "]
[" ",301,"10 a 11 anos",10,null,null,null,null,"C260",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H35","v":0},{"$f":"+Coeficientes!O35","v":0},null," "]
[" ",301,"11 a 12 anos",11,null,null,null,null,"C261",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H36","v":0},{"$f":"+Coeficientes!O36","v":0},null," "]
[" ",301,"12 a 13 anos",12,null,null,null,null,"C262",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H37","v":0},{"$f":"+Coeficientes!O37","v":0},null," "]
[" ",301,"13 a 14 anos",13,null,null,null,null,"C263",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H38","v":0},{"$f":"+Coeficientes!O38","v":0},null," "]
[" ",301,"14 a 15 anos",14,null,null,null,null,"C264",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H39","v":0},{"$f":"+Coeficientes!O39","v":0},null," "]
[" ",301,"Mais de 15 anos",15,null,null,null,null,"C265",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H40","v":0},{"$f":"+Coeficientes!O40","v":0},null," "]
[" ",301,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I250,\"..\",I265)","v":"Soma de C250..C265"},null,null,"C266",null,{"$f":"SUM(K250:K265)","v":0.84999999999999987},{"$f":"SUM(L250:L265)","v":0.84999999999999987},{"$f":"SUM(M250:M265)","v":0.84999999999999987},{"$f":"SUM(N250:N265)","v":0.84999999999999987},null,0.84999999999999987,null," ",null,null,null,null," "]
[" ",301,"VALOR RESIDUAL",null,null,{"$f":"CONCATENATE(\" 1 - \",I266)","v":" 1 - C266"},null,null,"C267",null,{"$f":"1-K266","v":0.15000000000000013},{"$f":"1-L266","v":0.15000000000000013},{"$f":"1-M266","v":0.15000000000000013},{"$f":"1-N266","v":0.15000000000000013},null,0.15000000000000013,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C268",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",301,"ONIBUS LEVE","Anos",null,null,null,null,"C269",null,"Coef depr anual","Coef depr anual","Coef depr anual","Coef depr anual",null,{"$f":"VLOOKUP(I269,Base_c,calc_d,0)","v":"Coef depr anual"},null," ",null,"Coef depr anual","Coef depr anual",null," "]
[" ",{"$f":"+B269","v":301},"0 a 1 ano",0,null,{"$f":"CONCATENATE(\"Conforme definirdo no cenário e com o cálculo dos coeficientes para Depreciação e Remuneração\")","v":"Conforme definirdo no cenário e com o cálculo dos coeficientes para Depreciação e Remuneração"},null,null,"C270",null,{"$f":"+L270","v":0.10625},0.10625,{"$f":"+N270","v":0.10625},{"$f":"IF(Esc_calc_depr=2,T270,U270)","v":0.10625},null,0.10625,null," ",null,{"$f":"+Coeficientes!H48","v":0.18888889},{"$f":"+Coeficientes!O48","v":0.10625},null," "]
[" ",{"$f":"+B270","v":301},"1 a 2 anos",{"$f":"+D270+1","v":1},null,null,null,null,"C271",null,0.10625,0.10625,{"$f":"+N271","v":0.10625},0.10625,null,0.10625,null," ",null,{"$f":"+Coeficientes!H49","v":0.16527778000000001},{"$f":"+Coeficientes!O49","v":0.10625},null," "]
[" ",301,"2 a 3 anos",{"$f":"+D271+1","v":2},null,null,null,null,"C272",null,0.10625000000000001,0.10625000000000001,0.10625000000000001,0.10625000000000001,null,0.10625000000000001,null," ",null,{"$f":"+Coeficientes!H50","v":0.14166666999999999},{"$f":"+Coeficientes!O50","v":0.10625000000000001},null," "]
[" ",301,"3 a 4 anos",3,null,null,null,null,"C273",null,0.10625,0.10625,0.10625,0.10625,null,0.10625,null," ",null,{"$f":"+Coeficientes!H51","v":0.11805556},{"$f":"+Coeficientes!O51","v":0.10625},null," "]
[" ",301,"4 a 5 anos",4,null,null,null,null,"C274",null,0.10625,0.10625,0.10625,0.10625,null,0.10625,null," ",null,{"$f":"+Coeficientes!H52","v":9.4444440000000004E-2},{"$f":"+Coeficientes!O52","v":0.10625},null," "]
[" ",301,"5 a 6 anos",5,null,null,null,null,"C275",null,0.10625,0.10625,0.10625,0.10625,null,0.10625,null," ",null,{"$f":"+Coeficientes!H53","v":7.083333E-2},{"$f":"+Coeficientes!O53","v":0.10625},null," "]
[" ",301,"6 a 7 anos",6,null,null,null,null,"C276",null,0.10624999999999998,0.10624999999999998,0.10624999999999998,0.10624999999999998,null,0.10624999999999998,null," ",null,{"$f":"+Coeficientes!H54","v":4.7222220000000002E-2},{"$f":"+Coeficientes!O54","v":0.10624999999999998},null," "]
[" ",301,"7 a 8 anos",7,null,null,null,null,"C277",null,0.10624999999999998,0.10624999999999998,0.10624999999999998,0.10624999999999998,null,0.10624999999999998,null," ",null,{"$f":"+Coeficientes!H55","v":2.3611110000000001E-2},{"$f":"+Coeficientes!O55","v":0.10624999999999998},null," "]
[" ",301,"8 a 9 anos",8,null,null,null,null,"C278",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H56","v":0},{"$f":"+Coeficientes!O56","v":0},null," "]
[" ",301,"9 a 10 anos",9,null,null,null,null,"C279",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H57","v":0},{"$f":"+Coeficientes!O57","v":0},null," "]
[" ",301,"10 a 11 anos",10,null,null,null,null,"C280",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H58","v":0},{"$f":"+Coeficientes!O58","v":0},null," "]
[" ",301,"11 a 12 anos",11,null,null,null,null,"C281",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H59","v":0},{"$f":"+Coeficientes!O59","v":0},null," "]
[" ",301,"12 a 13 anos",12,null,null,null,null,"C282",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H60","v":0},{"$f":"+Coeficientes!O60","v":0},null," "]
[" ",301,"13 a 14 anos",13,null,null,null,null,"C283",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H61","v":0},{"$f":"+Coeficientes!O61","v":0},null," "]
[" ",301,"14 a 15 anos",14,null,null,null,null,"C284",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H62","v":0},{"$f":"+Coeficientes!O62","v":0},null," "]
[" ",301,"Mais de 15 anos",15,null,null,null,null,"C285",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H63","v":0},{"$f":"+Coeficientes!O63","v":0},null," "]
[" ",301,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I270,\"..\",I285)","v":"Soma de C270..C285"},null,null,"C286",null,{"$f":"SUM(K270:K285)","v":0.84999999999999987},{"$f":"SUM(L270:L285)","v":0.84999999999999987},{"$f":"SUM(M270:M285)","v":0.84999999999999987},{"$f":"SUM(N270:N285)","v":0.84999999999999987},null,0.84999999999999987,null," ",null,null,null,null," "]
[" ",301,"VALOR RESIDUAL",null,null,{"$f":"CONCATENATE(\" 1 - \",I286)","v":" 1 - C286"},null,null,"C287",null,{"$f":"1-K286","v":0.15000000000000013},{"$f":"1-L286","v":0.15000000000000013},{"$f":"1-M286","v":0.15000000000000013},{"$f":"1-N286","v":0.15000000000000013},null,0.15000000000000013,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C288",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",615,"ONIBUS PESADO","Anos",null,null,null,null,"C289",null,"Coef depr anual","Coef depr anual","Coef depr anual","Coef depr anual",null,{"$f":"VLOOKUP(I289,Base_c,calc_d,0)","v":"Coef depr anual"},null," ",null,"Coef depr anual","Coef depr anual",null," "]
[" ",615,"0 a 1 ano",0,null,{"$f":"CONCATENATE(\"Conforme definirdo no cenário e com o cálculo dos coeficientes para Depreciação e Remuneração\")","v":"Conforme definirdo no cenário e com o cálculo dos coeficientes para Depreciação e Remuneração"},null,null,"C290",null,{"$f":"+L290","v":0.09},0.09,0.09,{"$f":"IF(Esc_calc_depr=2,T290,U290)","v":0.09},null,0.09,null," ",null,{"$f":"+Coeficientes!H71","v":0.16363636000000001},{"$f":"+Coeficientes!O71","v":0.09},null," "]
[" ",615,"1 a 2 anos",{"$f":"+D290+1","v":1},null,null,null,null,"C291",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2,null," ",null,{"$f":"+Coeficientes!H72","v":0.14727272999999999},{"$f":"+Coeficientes!O72","v":9.0000000000000011E-2},null," "]
[" ",615,"2 a 3 anos",{"$f":"+D291+1","v":2},null,null,null,null,"C292",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2,null," ",null,{"$f":"+Coeficientes!H73","v":0.13090909000000001},{"$f":"+Coeficientes!O73","v":9.0000000000000011E-2},null," "]
[" ",615,"3 a 4 anos",3,null,null,null,null,"C293",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2,null," ",null,{"$f":"+Coeficientes!H74","v":0.11454544999999999},{"$f":"+Coeficientes!O74","v":9.0000000000000011E-2},null," "]
[" ",615,"4 a 5 anos",4,null,null,null,null,"C294",null,{"$f":"+L294","v":9.0000000000000024E-2},9.0000000000000024E-2,{"$f":"+N294","v":9.0000000000000024E-2},9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,{"$f":"+Coeficientes!H75","v":9.8181820000000003E-2},{"$f":"+Coeficientes!O75","v":9.0000000000000024E-2},null," "]
[" ",615,"5 a 6 anos",5,null,null,null,null,"C295",null,9.0000000000000024E-2,9.0000000000000024E-2,{"$f":"+N295","v":9.0000000000000024E-2},9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,{"$f":"+Coeficientes!H76","v":8.1818180000000004E-2},{"$f":"+Coeficientes!O76","v":9.0000000000000024E-2},null," "]
[" ",615,"6 a 7 anos",6,null,null,null,null,"C296",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,{"$f":"+Coeficientes!H77","v":6.545455E-2},{"$f":"+Coeficientes!O77","v":9.0000000000000024E-2},null," "]
[" ",615,"7 a 8 anos",7,null,null,null,null,"C297",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,{"$f":"+Coeficientes!H78","v":4.9090910000000001E-2},{"$f":"+Coeficientes!O78","v":9.0000000000000024E-2},null," "]
[" ",615,"8 a 9 anos",8,null,null,null,null,"C298",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,{"$f":"+Coeficientes!H79","v":3.2727270000000003E-2},{"$f":"+Coeficientes!O79","v":9.0000000000000024E-2},null," "]
[" ",615,"9 a 10 anos",9,null,null,null,null,"C299",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,{"$f":"+Coeficientes!H80","v":1.6363639999999999E-2},{"$f":"+Coeficientes!O80","v":9.0000000000000024E-2},null," "]
[" ",615,"10 a 11 anos",10,null,null,null,null,"C300",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H81","v":0},{"$f":"+Coeficientes!O81","v":0},null," "]
[" ",615,"11 a 12 anos",11,null,null,null,null,"C301",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H82","v":0},{"$f":"+Coeficientes!O82","v":0},null," "]
[" ",615,"12 a 13 anos",12,null,null,null,null,"C302",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H83","v":0},{"$f":"+Coeficientes!O83","v":0},null," "]
[" ",615,"13 a 14 anos",13,null,null,null,null,"C303",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H84","v":0},{"$f":"+Coeficientes!O84","v":0},null," "]
[" ",615,"14 a 15 anos",14,null,null,null,null,"C304",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H85","v":0},{"$f":"+Coeficientes!O85","v":0},null," "]
[" ",615,"Mais de 15 anos",15,null,null,null,null,"C305",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H86","v":0},{"$f":"+Coeficientes!O86","v":0},null," "]
[" ",615,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I290,\"..\",I305)","v":"Soma de C290..C305"},null,null,"C306",null,{"$f":"SUM(K290:K305)","v":0.90000000000000036},{"$f":"SUM(L290:L305)","v":0.90000000000000036},{"$f":"SUM(M290:M305)","v":0.90000000000000036},{"$f":"SUM(N290:N305)","v":0.90000000000000036},null,0.90000000000000036,null," ",null,null,null,null," "]
[" ",615,"VALOR RESIDUAL",null,null,{"$f":"CONCATENATE(\" 1 - \",I306)","v":" 1 - C306"},null,null,"C307",null,{"$f":"1-K306","v":9.9999999999999645E-2},{"$f":"1-L306","v":9.9999999999999645E-2},{"$f":"1-M306","v":9.9999999999999645E-2},{"$f":"1-N306","v":9.9999999999999645E-2},null,9.9999999999999645E-2,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C308",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",615,"ONIBUS ARTICULADO","Anos",null,null,null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C309"},null,"Fat depr anual","Fat depr anual","Fat depr anual","Fat depr anual",null,{"$f":"VLOOKUP(I309,Base_c,calc_d,0)","v":"Fat depr anual"},null," ",null,"Coef depr anual","Coef depr anual",null," "]
[" ",615,"0 a 1 ano",0,null,{"$f":"CONCATENATE(\"Conforme definirdo no cenário e com o cálculo dos coeficientes para Depreciação e Remuneração\")","v":"Conforme definirdo no cenário e com o cálculo dos coeficientes para Depreciação e Remuneração"},null,null,"C310",null,{"$f":"+L310","v":0.09},0.09,{"$f":"+N310","v":0.09},{"$f":"IF(Esc_calc_depr=2,T310,U310)","v":0.09},null,0.09,null," ",null,{"$f":"+Coeficientes!H94","v":0.16363636000000001},{"$f":"+Coeficientes!O94","v":0.09},null," "]
[" ",615,"1 a 2 anos",{"$f":"+D310+1","v":1},null,null,null,null,"C311",null,9.0000000000000011E-2,9.0000000000000011E-2,{"$f":"+N311","v":9.0000000000000011E-2},9.0000000000000011E-2,null,9.0000000000000011E-2,null," ",null,{"$f":"+Coeficientes!H95","v":0.14727272999999999},{"$f":"+Coeficientes!O95","v":9.0000000000000011E-2},null," "]
[" ",615,"2 a 3 anos",{"$f":"+D311+1","v":2},null,null,null,null,"C312",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2,null," ",null,{"$f":"+Coeficientes!H96","v":0.13090909000000001},{"$f":"+Coeficientes!O96","v":9.0000000000000011E-2},null," "]
[" ",615,"3 a 4 anos",3,null,null,null,null,"C313",null,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,null,9.0000000000000011E-2,null," ",null,{"$f":"+Coeficientes!H97","v":0.11454544999999999},{"$f":"+Coeficientes!O97","v":9.0000000000000011E-2},null," "]
[" ",615,"4 a 5 anos",4,null,null,null,null,"C314",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,{"$f":"+Coeficientes!H98","v":9.8181820000000003E-2},{"$f":"+Coeficientes!O98","v":9.0000000000000024E-2},null," "]
[" ",615,"5 a 6 anos",5,null,null,null,null,"C315",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,{"$f":"+Coeficientes!H99","v":8.1818180000000004E-2},{"$f":"+Coeficientes!O99","v":9.0000000000000024E-2},null," "]
[" ",615,"6 a 7 anos",6,null,null,null,null,"C316",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,{"$f":"+Coeficientes!H100","v":6.545455E-2},{"$f":"+Coeficientes!O100","v":9.0000000000000024E-2},null," "]
[" ",615,"7 a 8 anos",7,null,null,null,null,"C317",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,{"$f":"+Coeficientes!H101","v":4.9090910000000001E-2},{"$f":"+Coeficientes!O101","v":9.0000000000000024E-2},null," "]
[" ",615,"8 a 9 anos",8,null,null,null,null,"C318",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,{"$f":"+Coeficientes!H102","v":3.2727270000000003E-2},{"$f":"+Coeficientes!O102","v":9.0000000000000024E-2},null," "]
[" ",615,"9 a 10 anos",9,null,null,null,null,"C319",null,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,null,9.0000000000000024E-2,null," ",null,{"$f":"+Coeficientes!H103","v":1.6363639999999999E-2},{"$f":"+Coeficientes!O103","v":9.0000000000000024E-2},null," "]
[" ",615,"10 a 11 anos",10,null,null,null,null,"C320",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H104","v":0},{"$f":"+Coeficientes!O104","v":0},null," "]
[" ",615,"11 a 12 anos",11,null,null,null,null,"C321",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H105","v":0},{"$f":"+Coeficientes!O105","v":0},null," "]
[" ",615,"12 a 13 anos",12,null,null,null,null,"C322",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H106","v":0},{"$f":"+Coeficientes!O106","v":0},null," "]
[" ",615,"13 a 14 anos",13,null,null,null,null,"C323",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H107","v":0},{"$f":"+Coeficientes!O107","v":0},null," "]
[" ",615,"14 a 15 anos",14,null,null,null,null,"C324",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H108","v":0},{"$f":"+Coeficientes!O108","v":0},null," "]
[" ",615,"Mais de 15 anos",15,null,null,null,null,"C325",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H109","v":0},{"$f":"+Coeficientes!O109","v":0},null," "]
[" ",615,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I310,\"..\",I325)","v":"Soma de C310..C325"},null,null,"C326",null,{"$f":"SUM(K310:K325)","v":0.90000000000000036},{"$f":"SUM(L310:L325)","v":0.90000000000000036},{"$f":"SUM(M310:M325)","v":0.90000000000000036},{"$f":"SUM(N310:N325)","v":0.90000000000000036},null,0.90000000000000036,null," ",null,null,null,null," "]
[" ",615,"VALOR RESIDUAL",null,null,{"$f":"CONCATENATE(\" 1 - \",I326)","v":" 1 - C326"},null,null,"C327",null,{"$f":"1-K326","v":9.9999999999999645E-2},{"$f":"1-L326","v":9.9999999999999645E-2},{"$f":"1-M326","v":9.9999999999999645E-2},{"$f":"1-N326","v":9.9999999999999645E-2},null,9.9999999999999645E-2,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C328",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",616,"Cálculo Depreciação por Ano",null,null,null,null,null,"C329",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C330",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",616,"MICRO ONIBUS","Anos",null,null,null,null,"C331",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",616,"0 a 1 ano",0,null,{"$f":"CONCATENATE(I164,\" x \",I250)","v":"C164 x C250"},null,null,"C332",null,{"$f":"ROUND(K164*K250,2)","v":0},0,0,0,null,{"$f":"VLOOKUP(I332,Base_c,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",616,"1 a 2 anos",{"$f":"+D332+1","v":1},null,"C165 x C251",null,null,"C333",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"2 a 3 anos",{"$f":"+D333+1","v":2},null,"C166 x C252",null,null,"C334",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"3 a 4 anos",3,null,"C167 x C253",null,null,"C335",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"4 a 5 anos",4,null,"C168 x C254",null,null,"C336",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"5 a 6 anos",5,null,"C169 x C255",null,null,"C337",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"6 a 7 anos",6,null,"C170 x C256",null,null,"C338",null,28762.82,28762.82,106.24,106.24,null,28762.82,null," ",null,null,null,null," "]
[" ",616,"7 a 8 anos",7,null,"C171 x C257",null,null,"C339",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"8 a 9 anos",8,null,"C172 x C258",null,null,"C340",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"9 a 10 anos",9,null,"C173 x C259",null,null,"C341",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"10 a 11 anos",10,null,"C174 x C260",null,null,"C342",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"11 a 12 anos",11,null,"C175 x C261",null,null,"C343",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"12 a 13 anos",12,null,"C176 x C262",null,null,"C344",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"13 a 14 anos",13,null,"C177 x C263",null,null,"C345",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"14 a 15 anos",14,null,"C178 x C264",null,null,"C346",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"+ de 15 anos",15,null,"C179 x C265",null,null,"C347",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I332,\"..\",I347)","v":"Soma de C332..C347"},null,null,"C348",null,{"$f":"SUM(K332:K347)","v":28762.82},{"$f":"SUM(L332:L347)","v":28762.82},{"$f":"SUM(M332:M347)","v":106.24},{"$f":"SUM(N332:N347)","v":106.24},null,28762.82,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C349",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",616,"ONIBUS LEVE","Anos",null,null,null,null,"C350",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",616,"0 a 1 ano",0,null,{"$f":"CONCATENATE(I183,\" x \",I270)","v":"C183 x C270"},null,null,"C351",null,{"$f":"ROUND(K183*K270,2)","v":0},0,0,0,null,{"$f":"VLOOKUP(I351,Base_c,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",616,"1 a 2 anos",{"$f":"+D351+1","v":1},null,"C184 x C271",null,null,"C352",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"2 a 3 anos",{"$f":"+D352+1","v":2},null,"C185 x C272",null,null,"C353",null,57331.61,57331.61,212.49,212.49,null,57331.61,null," ",null,null,null,null," "]
[" ",616,"3 a 4 anos",3,null,"C186 x C273",null,null,"C354",null,85997.42,85997.42,318.73,318.73,null,85997.42,null," ",null,null,null,null," "]
[" ",616,"4 a 5 anos",4,null,"C187 x C274",null,null,"C355",null,85997.42,85997.42,318.73,318.73,null,85997.42,null," ",null,null,null,null," "]
[" ",616,"5 a 6 anos",5,null,"C188 x C275",null,null,"C356",null,85997.42,85997.42,318.73,318.73,null,85997.42,null," ",null,null,null,null," "]
[" ",616,"6 a 7 anos",6,null,"C189 x C276",null,null,"C357",null,85997.42,85997.42,318.73,318.73,null,85997.42,null," ",null,null,null,null," "]
[" ",616,"7 a 8 anos",7,null,"C190 x C277",null,null,"C358",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"8 a 9 anos",8,null,"C191 x C278",null,null,"C359",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"9 a 10 anos",9,null,"C192 x C279",null,null,"C360",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"10 a 11 anos",10,null,"C193 x C280",null,null,"C361",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"11 a 12 anos",11,null,"C194 x C281",null,null,"C362",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"12 a 13 anos",12,null,"C195 x C282",null,null,"C363",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"13 a 14 anos",13,null,"C196 x C283",null,null,"C364",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"14 a 15 anos",14,null,"C197 x C284",null,null,"C365",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"+ de 15 anos",15,null,"C198 x C285",null,null,"C366",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I351,\"..\",I366)","v":"Soma de C351..C366"},null,null,"C367",null,{"$f":"SUM(K351:K366)","v":401321.29},{"$f":"SUM(L351:L366)","v":401321.29},{"$f":"SUM(M351:M366)","v":1487.41},{"$f":"SUM(N351:N366)","v":1487.41},null,401321.29,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C368",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",616,"ONIBUS PESADO","Anos",null,null,null,null,"C369",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",616,"0 a 1 ano",0,null,{"$f":"CONCATENATE(I202,\" x \",I290)","v":"C202 x C290"},null,null,"C370",null,{"$f":"ROUND(K202*K290,2)","v":0},0,0,0,null,{"$f":"VLOOKUP(I370,Base_c,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",616,"1 a 2 anos",{"$f":"+D370+1","v":1},null,"C203 x C291",null,null,"C371",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"2 a 3 anos",{"$f":"+D371+1","v":2},null,"C204 x C292",null,null,"C372",null,318194.14,318194.14,1079.94,1079.94,null,318194.14,null," ",null,null,null,null," "]
[" ",616,"3 a 4 anos",3,null,"C205 x C293",null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C373"},null,318194.14,318194.14,1079.94,1079.94,null,318194.14,null," ",null,null,null,null," "]
[" ",616,"4 a 5 anos",4,null,"C206 x C294",null,null,"C374",null,318194.14,318194.14,1079.94,1079.94,null,318194.14,null," ",null,null,null,null," "]
[" ",616,"5 a 6 anos",5,null,"C207 x C295",null,null,"C375",null,318194.14,318194.14,1079.94,1079.94,null,318194.14,null," ",null,null,null,null," "]
[" ",616,"6 a 7 anos",6,null,"C208 x C296",null,null,"C376",null,318194.14,318194.14,1079.94,1079.94,null,318194.14,null," ",null,null,null,null," "]
[" ",616,"7 a 8 anos",7,null,"C209 x C297",null,null,"C377",null,318194.14,318194.14,1079.94,1079.94,null,318194.14,null," ",null,null,null,null," "]
[" ",616,"8 a 9 anos",8,null,"C210 x C298",null,null,"C378",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"9 a 10 anos",9,null,"C211 x C299",null,null,"C379",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"10 a 11 anos",10,null,"C212 x C300",null,null,"C380",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"11 a 12 anos",11,null,"C213 x C301",null,null,"C381",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"12 a 13 anos",12,null,"C214 x C302",null,null,"C382",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"13 a 14 anos",13,null,"C215 x C303",null,null,"C383",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"14 a 15 anos",14,null,"C216 x C304",null,null,"C384",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"+ de 15 anos",15,null,"C217 x C305",null,null,"C385",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I370,\"..\",I385)","v":"Soma de C370..C385"},null,null,"C386",null,{"$f":"SUM(K370:K385)","v":1909164.8400000003},{"$f":"SUM(L370:L385)","v":1909164.8400000003},{"$f":"SUM(M370:M385)","v":6479.6400000000012},{"$f":"SUM(N370:N385)","v":6479.6400000000012},null,1909164.8400000003,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C387",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",616,"ONIBUS ARTICULADO","Anos",null,null,null,null,"C388",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",616,"0 a 1 ano",0,null,{"$f":"CONCATENATE(I221,\" x \",I310)","v":"C221 x C310"},null,null,"C389",null,{"$f":"ROUND(K221*K310,2)","v":0},0,0,0,null,{"$f":"VLOOKUP(I389,Base_c,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",616,"1 a 2 anos",{"$f":"+D389+1","v":1},null,"C222 x C311",null,null,"C390",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"2 a 3 anos",{"$f":"+D390+1","v":2},null,"C223 x C312",null,null,"C391",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"3 a 4 anos",3,null,"C224 x C313",null,null,"C392",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"4 a 5 anos",4,null,"C225 x C314",null,null,"C393",null,31298.240000000002,31298.240000000002,89.99,89.99,null,31298.240000000002,null," ",null,null,null,null," "]
[" ",616,"5 a 6 anos",5,null,"C226 x C315",null,null,"C394",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"6 a 7 anos",6,null,"C227 x C316",null,null,"C395",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"7 a 8 anos",7,null,"C228 x C317",null,null,"C396",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"8 a 9 anos",8,null,"C229 x C318",null,null,"C397",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"9 a 10 anos",9,null,"C230 x C319",null,null,"C398",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"10 a 11 anos",10,null,"C231 x C320",null,null,"C399",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"11 a 12 anos",11,null,"C232 x C321",null,null,"C400",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"12 a 13 anos",12,null,"C233 x C322",null,null,"C401",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"13 a 14 anos",13,null,"C234 x C323",null,null,"C402",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"14 a 15 anos",14,null,"C235 x C324",null,null,"C403",null,{"$f":"ROUND(K235*K325,2)","v":0},0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"+ de 15 anos",15,null,"C236 x C325",null,null,"C404",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",616,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I389,\"..\",I404)","v":"Soma de C389..C404"},null,null,"C405",null,{"$f":"SUM(K389:K404)","v":31298.240000000002},{"$f":"SUM(L389:L404)","v":31298.240000000002},{"$f":"SUM(M389:M404)","v":89.99},{"$f":"SUM(N389:N404)","v":89.99},null,31298.240000000002,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C406",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",617,"Total Depreciação Anual da Frota",null,null,null,null,null,"C407",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(\" + \",I348)","v":" + C348"},null,null,"C408",null,{"$f":"+K348","v":28762.82},{"$f":"+L348","v":28762.82},{"$f":"+M348","v":106.24},{"$f":"+N348","v":106.24},null,{"$f":"VLOOKUP(I408,Base_c,calc_d,0)","v":28762.82},null," ",null,null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(\" + \",I367)","v":" + C367"},null,null,"C409",null,{"$f":"+K367","v":401321.29},{"$f":"+L367","v":401321.29},{"$f":"+M367","v":1487.41},{"$f":"+N367","v":1487.41},null,{"$f":"VLOOKUP(I409,Base_c,calc_d,0)","v":401321.29},null," ",null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(\" + \",I386)","v":" + C386"},null,null,"C410",null,{"$f":"+K386","v":1909164.8400000003},{"$f":"+L386","v":1909164.8400000003},{"$f":"+M386","v":6479.6400000000012},{"$f":"+N386","v":6479.6400000000012},null,{"$f":"VLOOKUP(I410,Base_c,calc_d,0)","v":1909164.8400000003},null," ",null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(\" + \",I305)","v":" + C305"},null,null,"C411",null,{"$f":"+K405","v":31298.240000000002},{"$f":"+L405","v":31298.240000000002},{"$f":"+M405","v":89.99},{"$f":"+N405","v":89.99},null,{"$f":"VLOOKUP(I411,Base_c,calc_d,0)","v":31298.240000000002},null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I408,\"..\",I411)","v":"Soma de C408..C411"},null,null,"C412",null,{"$f":"SUM(K408:K411)","v":2370547.1900000004},{"$f":"SUM(L408:L411)","v":2370547.1900000004},{"$f":"SUM(M408:M411)","v":8163.2800000000007},{"$f":"SUM(N408:N411)","v":8163.2800000000007},null,{"$f":"VLOOKUP(I412,Base_c,calc_d,0)","v":2370547.1900000004},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C413",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",618,"Depreciação Mensal da Frota",null,null,null,null,null,"C414",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(I408,\" / 12 \")","v":"C408 / 12 "},null,null,"C415",null,{"$f":"ROUND(+K408/12,2)","v":2396.9},2396.9,8.85,8.85,null,{"$f":"VLOOKUP(I415,Base_c,calc_d,0)","v":2396.9},null," ",null,null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(I409,\" / 12 \")","v":"C409 / 12 "},null,null,"C416",null,33443.440000000002,33443.440000000002,123.95,123.95,null,{"$f":"VLOOKUP(I416,Base_c,calc_d,0)","v":33443.440000000002},null," ",null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(I410,\" / 12 \")","v":"C410 / 12 "},null,null,"C417",null,159097.07,159097.07,539.97,539.97,null,{"$f":"VLOOKUP(I417,Base_c,calc_d,0)","v":159097.07},null," ",null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(I411,\" / 12 \")","v":"C411 / 12 "},null,null,"C418",null,2608.19,2608.19,7.5,7.5,null,{"$f":"VLOOKUP(I418,Base_c,calc_d,0)","v":2608.19},null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I415,\"..\",I418)","v":"Soma de C415..C418"},null,null,"C419",null,{"$f":"SUM(K415:K418)","v":197545.60000000001},{"$f":"SUM(L415:L418)","v":197545.60000000001},{"$f":"SUM(M415:M418)","v":680.27},{"$f":"SUM(N415:N418)","v":680.27},null,{"$f":"VLOOKUP(I419,Base_c,calc_d,0)","v":197545.60000000001},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C420",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",619,"Fatores de Remuneração",null,null,null,null,null,"C421",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C422",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",619,"MICRO ONIBUS","Anos",null,null,null,null,"C423",null,"Fat. Rem. Anual","Fat. Rem. Anual","Fat. Rem. Anual","Fat. Rem. Anual",null,{"$f":"VLOOKUP(I423,Base_c,calc_d,0)","v":"Fat. Rem. Anual"},null," ",null,"Fat. Rem. Anual","Fat. Rem. Anual",null," "]
[" ",619,"0 a 1 ano",0,null,{"$f":"CONCATENATE(\"Conforme definirdo no cenário e com o cálculo dos coeficientes para Depreciação e Remuneração\")","v":"Conforme definirdo no cenário e com o cálculo dos coeficientes para Depreciação e Remuneração"},null,null,"C424",null,{"$f":"+L424","v":0.12},0.12,{"$f":"+N424","v":0.12},{"$f":"IF(Esc_calc_depr=2,T424,U424)","v":0.12},null,0.12,null," ",null,{"$f":"+Coeficientes!M25","v":0.12},{"$f":"+Coeficientes!T25","v":0.12},null," "]
[" ",619,"1 a 2 anos",{"$f":"+D424+1","v":1},null,null,null,null,"C425",null,0.10725,0.10725,{"$f":"+N425","v":0.10725},0.10725,null,0.10725,null," ",null,{"$f":"+Coeficientes!M26","v":9.7333329999999996E-2},{"$f":"+Coeficientes!T26","v":0.10725},null," "]
[" ",619,"2 a 3 anos",{"$f":"+D425+1","v":2},null,null,null,null,"C426",null,9.4500000000000001E-2,9.4500000000000001E-2,9.4500000000000001E-2,9.4500000000000001E-2,null,9.4500000000000001E-2,null," ",null,{"$f":"+Coeficientes!M27","v":7.7499999999999999E-2},{"$f":"+Coeficientes!T27","v":9.4500000000000001E-2},null," "]
[" ",619,"3 a 4 anos",3,null,null,null,null,"C427",null,8.1750000000000003E-2,8.1750000000000003E-2,8.1750000000000003E-2,8.1750000000000003E-2,null,8.1750000000000003E-2,null," ",null,{"$f":"+Coeficientes!M28","v":6.0499999999999998E-2},{"$f":"+Coeficientes!T28","v":8.1750000000000003E-2},null," "]
[" ",619,"4 a 5 anos",4,null,null,null,null,"C428",null,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,null,6.9000000000000006E-2,null," ",null,{"$f":"+Coeficientes!M29","v":4.6333329999999999E-2},{"$f":"+Coeficientes!T29","v":6.9000000000000006E-2},null," "]
[" ",619,"5 a 6 anos",5,null,null,null,null,"C429",null,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,null,5.6250000000000001E-2,null," ",null,{"$f":"+Coeficientes!M30","v":3.5000000000000003E-2},{"$f":"+Coeficientes!T30","v":5.6250000000000001E-2},null," "]
[" ",619,"6 a 7 anos",6,null,null,null,null,"C430",null,4.3499999999999997E-2,4.3499999999999997E-2,4.3499999999999997E-2,4.3499999999999997E-2,null,4.3499999999999997E-2,null," ",null,{"$f":"+Coeficientes!M31","v":2.6499999999999999E-2},{"$f":"+Coeficientes!T31","v":4.3499999999999997E-2},null," "]
[" ",619,"7 a 8 anos",7,null,null,null,null,"C431",null,3.075E-2,3.075E-2,3.075E-2,3.075E-2,null,3.075E-2,null," ",null,{"$f":"+Coeficientes!M32","v":2.8333299999999998E-3},{"$f":"+Coeficientes!T32","v":3.075E-2},null," "]
[" ",619,"8 a 9 anos",8,null,null,null,null,"C432",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M33","v":0},{"$f":"+Coeficientes!T33","v":0},null," "]
[" ",619,"9 a 10 anos",9,null,null,null,null,"C433",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M34","v":0},{"$f":"+Coeficientes!T34","v":0},null," "]
[" ",619,"10 a 11 anos",10,null,null,null,null,"C434",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M35","v":0},{"$f":"+Coeficientes!T35","v":0},null," "]
[" ",619,"11 a 12 anos",11,null,null,null,null,"C435",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M36","v":0},{"$f":"+Coeficientes!T36","v":0},null," "]
[" ",619,"12 a 13 anos",12,null,null,null,null,"C436",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M37","v":0},{"$f":"+Coeficientes!T37","v":0},null," "]
[" ",619,"13 a 14 anos",13,null,null,null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C437"},null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M38","v":0},{"$f":"+Coeficientes!T38","v":0},null," "]
[" ",619,"14 a 15 anos",14,null,null,null,null,"C438",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M39","v":0},{"$f":"+Coeficientes!T39","v":0},null," "]
[" ",619,"Mais de 15 anos",15,null,null,null,null,"C439",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M40","v":0},{"$f":"+Coeficientes!T40","v":0},null," "]
[" ",null,null,null,null,null,null,null,"C440",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",619,"ONIBUS LEVE","Anos",null,null,null,null,"C441",null,"Fat. Rem. Anual","Fat. Rem. Anual","Fat. Rem. Anual","Fat. Rem. Anual",null,{"$f":"VLOOKUP(I441,Base_c,calc_d,0)","v":"Fat. Rem. Anual"},null," ",null,"Fat. Rem. Anual","Fat. Rem. Anual",null," "]
[" ",619,"0 a 1 ano",0,null,{"$f":"CONCATENATE(\"Conforme definirdo no cenário e com o cálculo dos coeficientes para Depreciação e Remuneração\")","v":"Conforme definirdo no cenário e com o cálculo dos coeficientes para Depreciação e Remuneração"},null,null,"C442",null,{"$f":"+L442","v":0.12},0.12,{"$f":"+N442","v":0.12},{"$f":"IF(Esc_calc_depr=2,T442,U442)","v":0.12},null,0.12,null," ",null,{"$f":"+Coeficientes!M48","v":0.12},{"$f":"+Coeficientes!T48","v":0.12},null," "]
[" ",619,"1 a 2 anos",{"$f":"+D442+1","v":1},null,null,null,null,"C443",null,0.10725,0.10725,{"$f":"+N443","v":0.10725},0.10725,null,0.10725,null," ",null,{"$f":"+Coeficientes!M49","v":9.7333329999999996E-2},{"$f":"+Coeficientes!T49","v":0.10725},null," "]
[" ",619,"2 a 3 anos",{"$f":"+D443+1","v":2},null,null,null,null,"C444",null,9.4500000000000001E-2,9.4500000000000001E-2,9.4500000000000001E-2,9.4500000000000001E-2,null,9.4500000000000001E-2,null," ",null,{"$f":"+Coeficientes!M50","v":7.7499999999999999E-2},{"$f":"+Coeficientes!T50","v":9.4500000000000001E-2},null," "]
[" ",619,"3 a 4 anos",3,null,null,null,null,"C445",null,8.1750000000000003E-2,8.1750000000000003E-2,8.1750000000000003E-2,8.1750000000000003E-2,null,8.1750000000000003E-2,null," ",null,{"$f":"+Coeficientes!M51","v":6.0499999999999998E-2},{"$f":"+Coeficientes!T51","v":8.1750000000000003E-2},null," "]
[" ",619,"4 a 5 anos",4,null,null,null,null,"C446",null,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,null,6.9000000000000006E-2,null," ",null,{"$f":"+Coeficientes!M52","v":4.6333329999999999E-2},{"$f":"+Coeficientes!T52","v":6.9000000000000006E-2},null," "]
[" ",619,"5 a 6 anos",5,null,null,null,null,"C447",null,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,null,5.6250000000000001E-2,null," ",null,{"$f":"+Coeficientes!M53","v":3.5000000000000003E-2},{"$f":"+Coeficientes!T53","v":5.6250000000000001E-2},null," "]
[" ",619,"6 a 7 anos",6,null,null,null,null,"C448",null,4.3499999999999997E-2,4.3499999999999997E-2,4.3499999999999997E-2,4.3499999999999997E-2,null,4.3499999999999997E-2,null," ",null,{"$f":"+Coeficientes!M54","v":2.6499999999999999E-2},{"$f":"+Coeficientes!T54","v":4.3499999999999997E-2},null," "]
[" ",619,"7 a 8 anos",7,null,null,null,null,"C449",null,3.075E-2,3.075E-2,3.075E-2,3.075E-2,null,3.075E-2,null," ",null,{"$f":"+Coeficientes!M55","v":2.8333299999999998E-3},{"$f":"+Coeficientes!T55","v":3.075E-2},null," "]
[" ",619,"8 a 9 anos",8,null,null,null,null,"C450",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M56","v":0},{"$f":"+Coeficientes!T56","v":0},null," "]
[" ",619,"9 a 10 anos",9,null,null,null,null,"C451",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M57","v":0},{"$f":"+Coeficientes!T57","v":0},null," "]
[" ",619,"10 a 11 anos",10,null,null,null,null,"C452",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M58","v":0},{"$f":"+Coeficientes!T58","v":0},null," "]
[" ",619,"11 a 12 anos",11,null,null,null,null,"C453",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M59","v":0},{"$f":"+Coeficientes!T59","v":0},null," "]
[" ",619,"12 a 13 anos",12,null,null,null,null,"C454",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M60","v":0},{"$f":"+Coeficientes!T60","v":0},null," "]
[" ",619,"13 a 14 anos",13,null,null,null,null,"C455",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M61","v":0},{"$f":"+Coeficientes!T61","v":0},null," "]
[" ",619,"14 a 15 anos",14,null,null,null,null,"C456",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M62","v":0},{"$f":"+Coeficientes!T62","v":0},null," "]
[" ",619,"Mais de 15 anos",15,null,null,null,null,"C457",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M63","v":0},{"$f":"+Coeficientes!T63","v":0},null," "]
[" ",null,null,null,null,null,null,null,"C458",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",619,"ONIBUS PESADO","Anos",null,null,null,null,"C459",null,"Fat. Rem. Anual","Fat. Rem. Anual","Fat. Rem. Anual","Fat. Rem. Anual",null,{"$f":"VLOOKUP(I459,Base_c,calc_d,0)","v":"Fat. Rem. Anual"},null," ",null,"Fat. Rem. Anual","Fat. Rem. Anual",null," "]
[" ",619,"0 a 1 ano",0,null,{"$f":"CONCATENATE(\"Conforme definirdo no cenário e com o cálculo dos coeficientes para Depreciação e Remuneração\")","v":"Conforme definirdo no cenário e com o cálculo dos coeficientes para Depreciação e Remuneração"},null,null,"C460",null,{"$f":"+L460","v":0.12},0.12,{"$f":"+N460","v":0.12},{"$f":"IF(Esc_calc_depr=2,T460,U460)","v":0.12},null,0.12,null," ",null,{"$f":"+Coeficientes!M71","v":0.12},{"$f":"+Coeficientes!T71","v":0.12},null," "]
[" ",619,"1 a 2 anos",{"$f":"+D460+1","v":1},null,null,null,null,"C461",null,0.10920000000000001,0.10920000000000001,{"$f":"+N461","v":0.10920000000000001},0.10920000000000001,null,0.10920000000000001,null," ",null,{"$f":"+Coeficientes!M72","v":0.10036364},{"$f":"+Coeficientes!T72","v":0.10920000000000001},null," "]
[" ",619,"2 a 3 anos",{"$f":"+D461+1","v":2},null,null,null,null,"C462",null,9.8400000000000001E-2,9.8400000000000001E-2,9.8400000000000001E-2,9.8400000000000001E-2,null,9.8400000000000001E-2,null," ",null,{"$f":"+Coeficientes!M73","v":8.2690910000000006E-2},{"$f":"+Coeficientes!T73","v":9.8400000000000001E-2},null," "]
[" ",619,"3 a 4 anos",3,null,null,null,null,"C463",null,8.7599999999999997E-2,8.7599999999999997E-2,8.7599999999999997E-2,8.7599999999999997E-2,null,8.7599999999999997E-2,null," ",null,{"$f":"+Coeficientes!M74","v":6.6981819999999997E-2},{"$f":"+Coeficientes!T74","v":8.7599999999999997E-2},null," "]
[" ",619,"4 a 5 anos",4,null,null,null,null,"C464",null,7.6799999999999993E-2,7.6799999999999993E-2,7.6799999999999993E-2,7.6799999999999993E-2,null,7.6799999999999993E-2,null," ",null,{"$f":"+Coeficientes!M75","v":5.3236360000000003E-2},{"$f":"+Coeficientes!T75","v":7.6799999999999993E-2},null," "]
[" ",619,"5 a 6 anos",5,null,null,null,null,"C465",null,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,null,6.6000000000000003E-2,null," ",null,{"$f":"+Coeficientes!M76","v":4.145455E-2},{"$f":"+Coeficientes!T76","v":6.6000000000000003E-2},null," "]
[" ",619,"6 a 7 anos",6,null,null,null,null,"C466",null,5.5199999999999999E-2,5.5199999999999999E-2,5.5199999999999999E-2,5.5199999999999999E-2,null,5.5199999999999999E-2,null," ",null,{"$f":"+Coeficientes!M77","v":3.1636360000000002E-2},{"$f":"+Coeficientes!T77","v":5.5199999999999999E-2},null," "]
[" ",619,"7 a 8 anos",7,null,null,null,null,"C467",null,4.4400000000000002E-2,4.4400000000000002E-2,4.4400000000000002E-2,4.4400000000000002E-2,null,4.4400000000000002E-2,null," ",null,{"$f":"+Coeficientes!M78","v":2.3781819999999999E-2},{"$f":"+Coeficientes!T78","v":4.4400000000000002E-2},null," "]
[" ",619,"8 a 9 anos",8,null,null,null,null,"C468",null,3.3599999999999998E-2,3.3599999999999998E-2,3.3599999999999998E-2,3.3599999999999998E-2,null,3.3599999999999998E-2,null," ",null,{"$f":"+Coeficientes!M79","v":1.7890909999999999E-2},{"$f":"+Coeficientes!T79","v":3.3599999999999998E-2},null," "]
[" ",619,"9 a 10 anos",9,null,null,null,null,"C469",null,2.2800000000000001E-2,2.2800000000000001E-2,2.2800000000000001E-2,2.2800000000000001E-2,null,2.2800000000000001E-2,null," ",null,{"$f":"+Coeficientes!M80","v":1.96364E-3},{"$f":"+Coeficientes!T80","v":2.2800000000000001E-2},null," "]
[" ",619,"10 a 11 anos",10,null,null,null,null,"C470",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M81","v":0},{"$f":"+Coeficientes!T81","v":0},null," "]
[" ",619,"11 a 12 anos",11,null,null,null,null,"C471",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M82","v":0},{"$f":"+Coeficientes!T82","v":0},null," "]
[" ",619,"12 a 13 anos",12,null,null,null,null,"C472",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M83","v":0},{"$f":"+Coeficientes!T83","v":0},null," "]
[" ",619,"13 a 14 anos",13,null,null,null,null,"C473",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M84","v":0},{"$f":"+Coeficientes!T84","v":0},null," "]
[" ",619,"14 a 15 anos",14,null,null,null,null,"C474",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M85","v":0},{"$f":"+Coeficientes!T85","v":0},null," "]
[" ",619,"Mais de 15 anos",15,null,null,null,null,"C475",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M86","v":0},{"$f":"+Coeficientes!T86","v":0},null," "]
[" ",null,null,null,null,null,null,null,"C476",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",619,"ONIBUS ARTICULADO","Anos",null,null,null,null,"C477",null,"Fat. Rem. Anual","Fat. Rem. Anual","Fat. Rem. Anual","Fat. Rem. Anual",null,{"$f":"VLOOKUP(I477,Base_c,calc_d,0)","v":"Fat. Rem. Anual"},null," ",null,"Fat. Rem. Anual","Fat. Rem. Anual",null," "]
[" ",619,"0 a 1 ano",0,null,{"$f":"CONCATENATE(\"Conforme definirdo no cenário e com o cálculo dos coeficientes para Depreciação e Remuneração\")","v":"Conforme definirdo no cenário e com o cálculo dos coeficientes para Depreciação e Remuneração"},null,null,"C478",null,{"$f":"+L478","v":0.12},0.12,{"$f":"+N478","v":0.12},{"$f":"IF(Esc_calc_depr=2,T478,U478)","v":0.12},null,0.12,null," ",null,{"$f":"+Coeficientes!M94","v":0.12},{"$f":"+Coeficientes!T94","v":0.12},null," "]
[" ",619,"1 a 2 anos",{"$f":"+D478+1","v":1},null,null,null,null,"C479",null,0.10920000000000001,0.10920000000000001,{"$f":"+N479","v":0.10920000000000001},0.10920000000000001,null,0.10920000000000001,null," ",null,{"$f":"+Coeficientes!M95","v":0.10036364},{"$f":"+Coeficientes!T95","v":0.10920000000000001},null," "]
[" ",619,"2 a 3 anos",{"$f":"+D479+1","v":2},null,null,null,null,"C480",null,9.8400000000000001E-2,9.8400000000000001E-2,9.8400000000000001E-2,9.8400000000000001E-2,null,9.8400000000000001E-2,null," ",null,{"$f":"+Coeficientes!M96","v":8.2690910000000006E-2},{"$f":"+Coeficientes!T96","v":9.8400000000000001E-2},null," "]
[" ",619,"3 a 4 anos",3,null,null,null,null,"C481",null,8.7599999999999997E-2,8.7599999999999997E-2,8.7599999999999997E-2,8.7599999999999997E-2,null,8.7599999999999997E-2,null," ",null,{"$f":"+Coeficientes!M97","v":6.6981819999999997E-2},{"$f":"+Coeficientes!T97","v":8.7599999999999997E-2},null," "]
[" ",619,"4 a 5 anos",4,null,null,null,null,"C482",null,7.6799999999999993E-2,7.6799999999999993E-2,7.6799999999999993E-2,7.6799999999999993E-2,null,7.6799999999999993E-2,null," ",null,{"$f":"+Coeficientes!M98","v":5.3236360000000003E-2},{"$f":"+Coeficientes!T98","v":7.6799999999999993E-2},null," "]
[" ",619,"5 a 6 anos",5,null,null,null,null,"C483",null,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,null,6.6000000000000003E-2,null," ",null,{"$f":"+Coeficientes!M99","v":4.145455E-2},{"$f":"+Coeficientes!T99","v":6.6000000000000003E-2},null," "]
[" ",619,"6 a 7 anos",6,null,null,null,null,"C484",null,5.5199999999999999E-2,5.5199999999999999E-2,5.5199999999999999E-2,5.5199999999999999E-2,null,5.5199999999999999E-2,null," ",null,{"$f":"+Coeficientes!M100","v":3.1636360000000002E-2},{"$f":"+Coeficientes!T100","v":5.5199999999999999E-2},null," "]
[" ",619,"7 a 8 anos",7,null,null,null,null,"C485",null,4.4400000000000002E-2,4.4400000000000002E-2,4.4400000000000002E-2,4.4400000000000002E-2,null,4.4400000000000002E-2,null," ",null,{"$f":"+Coeficientes!M101","v":2.3781819999999999E-2},{"$f":"+Coeficientes!T101","v":4.4400000000000002E-2},null," "]
[" ",619,"8 a 9 anos",8,null,null,null,null,"C486",null,3.3599999999999998E-2,3.3599999999999998E-2,3.3599999999999998E-2,3.3599999999999998E-2,null,3.3599999999999998E-2,null," ",null,{"$f":"+Coeficientes!M102","v":1.7890909999999999E-2},{"$f":"+Coeficientes!T102","v":3.3599999999999998E-2},null," "]
[" ",619,"9 a 10 anos",9,null,null,null,null,"C487",null,2.2800000000000001E-2,2.2800000000000001E-2,2.2800000000000001E-2,2.2800000000000001E-2,null,2.2800000000000001E-2,null," ",null,{"$f":"+Coeficientes!M103","v":1.96364E-3},{"$f":"+Coeficientes!T103","v":2.2800000000000001E-2},null," "]
[" ",619,"10 a 11 anos",10,null,null,null,null,"C488",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M104","v":0},{"$f":"+Coeficientes!T104","v":0},null," "]
[" ",619,"11 a 12 anos",11,null,null,null,null,"C489",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M105","v":0},{"$f":"+Coeficientes!T105","v":0},null," "]
[" ",619,"12 a 13 anos",12,null,null,null,null,"C490",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M106","v":0},{"$f":"+Coeficientes!T106","v":0},null," "]
[" ",619,"13 a 14 anos",13,null,null,null,null,"C491",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M107","v":0},{"$f":"+Coeficientes!T107","v":0},null," "]
[" ",619,"14 a 15 anos",14,null,null,null,null,"C492",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M108","v":0},{"$f":"+Coeficientes!T108","v":0},null," "]
[" ",619,"Mais de 15 anos",15,null,null,null,null,"C493",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M109","v":0},{"$f":"+Coeficientes!T109","v":0},null," "]
[" ",null,null,null,null,null,null,null,"C494",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",620,"Cálculo Remuneração por Ano",null,null,null,null,null,"C495",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C496",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",620,"MICRO ONIBUS","Anos",null,null,null,null,"C497",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",620,"0 a 1 ano",0,null,{"$f":"CONCATENATE(I164,\" x \",I424)","v":"C164 x C424"},null,null,"C498",null,{"$f":"ROUND(+K164*K424,2)","v":0},0,0,0,null,{"$f":"VLOOKUP(I498,Base_c,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",620,"1 a 2 anos",{"$f":"+D498+1","v":1},null,"C165 x C425",null,null,"C499",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"2 a 3 anos",{"$f":"+D499+1","v":2},null,"C166 x C426",null,null,"C500",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"3 a 4 anos",3,null,"C167 x C427",null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C501"},null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"4 a 5 anos",4,null,"C168 x C428",null,null,"C502",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"5 a 6 anos",5,null,"C169 x C429",null,null,"C503",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"6 a 7 anos",6,null,"C170 x C430",null,null,"C504",null,11775.84,11775.84,43.5,43.5,null,11775.84,null," ",null,null,null,null," "]
[" ",620,"7 a 8 anos",7,null,"C171 x C431",null,null,"C505",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"8 a 9 anos",8,null,"C172 x C432",null,null,"C506",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"9 a 10 anos",9,null,"C173 x C433",null,null,"C507",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"10 a 11 anos",10,null,"C174 x C434",null,null,"C508",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"11 a 12 anos",11,null,"C175 x C435",null,null,"C509",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"12 a 13 anos",12,null,"C176 x C436",null,null,"C510",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"13 a 14 anos",13,null,"C177 x C437",null,null,"C511",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"14 a 15 anos",14,null,"C178 x C438",null,null,"C512",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"+ de 15 anos",15,null,"C179 x C439",null,null,"C513",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I498,\"..\",I513)","v":"Soma de C498..C513"},null,null,"C514",null,{"$f":"SUM(K498:K513)","v":11775.84},{"$f":"SUM(L498:L513)","v":11775.84},{"$f":"SUM(M498:M513)","v":43.5},{"$f":"SUM(N498:N513)","v":43.5},null,11775.84,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C515",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",620,"ONIBUS LEVE","Anos",null,null,null,null,"C516",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",620,"0 a 1 ano",0,null,{"$f":"CONCATENATE(I183,\" x \",I442)","v":"C183 x C442"},null,null,"C517",null,{"$f":"ROUND(+K183*K442,2)","v":0},0,0,0,null,{"$f":"VLOOKUP(I517,Base_c,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",620,"1 a 2 anos",{"$f":"+D517+1","v":1},null,"C184 x C443",null,null,"C518",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"2 a 3 anos",{"$f":"+D518+1","v":2},null,"C185 x C444",null,null,"C519",null,50991.41,50991.41,188.99,188.99,null,50991.41,null," ",null,null,null,null," "]
[" ",620,"3 a 4 anos",3,null,"C186 x C445",null,null,"C520",null,66167.42,66167.42,245.24,245.24,null,66167.42,null," ",null,null,null,null," "]
[" ",620,"4 a 5 anos",4,null,"C187 x C446",null,null,"C521",null,55847.73,55847.73,206.99,206.99,null,55847.73,null," ",null,null,null,null," "]
[" ",620,"5 a 6 anos",5,null,"C188 x C447",null,null,"C522",null,45528.04,45528.04,168.74,168.74,null,45528.04,null," ",null,null,null,null," "]
[" ",620,"6 a 7 anos",6,null,"C189 x C448",null,null,"C523",null,35208.35,35208.35,130.49,130.49,null,35208.35,null," ",null,null,null,null," "]
[" ",620,"7 a 8 anos",7,null,"C190 x C449",null,null,"C524",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"8 a 9 anos",8,null,"C191 x C450",null,null,"C525",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"9 a 10 anos",9,null,"C192 x C451",null,null,"C526",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"10 a 11 anos",10,null,"C193 x C452",null,null,"C527",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"11 a 12 anos",11,null,"C194 x C453",null,null,"C528",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"12 a 13 anos",12,null,"C195 x C454",null,null,"C529",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"13 a 14 anos",13,null,"C196 x C455",null,null,"C530",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"14 a 15 anos",14,null,"C197 x C456",null,null,"C531",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"+ de 15 anos",15,null,"C198 x C457",null,null,"C532",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I517,\"..\",I532)","v":"Soma de C517..C532"},null,null,"C533",null,{"$f":"SUM(K517:K532)","v":253742.95},{"$f":"SUM(L517:L532)","v":253742.95},{"$f":"SUM(M517:M532)","v":940.45},{"$f":"SUM(N517:N532)","v":940.45},null,253742.95,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C534",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",620,"ONIBUS PESADO","Anos",null,null,null,null,"C535",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",620,"0 a 1 ano",0,null,{"$f":"CONCATENATE(I202,\" x \",I460)","v":"C202 x C460"},null,null,"C536",null,{"$f":"ROUND(+K202*K460,2)","v":0},0,0,0,null,{"$f":"VLOOKUP(I536,Base_c,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",620,"1 a 2 anos",{"$f":"+D536+1","v":1},null,"C203 x C461",null,null,"C537",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"2 a 3 anos",{"$f":"+D537+1","v":2},null,"C204 x C462",null,null,"C538",null,347892.26,347892.26,1180.73,1180.73,null,347892.26,null," ",null,null,null,null," "]
[" ",620,"3 a 4 anos",3,null,"C205 x C463",null,null,"C539",null,309708.96000000002,309708.96000000002,1051.1400000000001,1051.1400000000001,null,309708.96000000002,null," ",null,null,null,null," "]
[" ",620,"4 a 5 anos",4,null,"C206 x C464",null,null,"C540",null,271525.65999999997,271525.65999999997,921.54,921.54,null,271525.65999999997,null," ",null,null,null,null," "]
[" ",620,"5 a 6 anos",5,null,"C207 x C465",null,null,"C541",null,233342.37,233342.37,791.95,791.95,null,233342.37,null," ",null,null,null,null," "]
[" ",620,"6 a 7 anos",6,null,"C208 x C466",null,null,"C542",null,195159.07,195159.07,662.36,662.36,null,195159.07,null," ",null,null,null,null," "]
[" ",620,"7 a 8 anos",7,null,"C209 x C467",null,null,"C543",null,156975.76999999999,156975.76999999999,532.77,532.77,null,156975.76999999999,null," ",null,null,null,null," "]
[" ",620,"8 a 9 anos",8,null,"C210 x C468",null,null,"C544",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"9 a 10 anos",9,null,"C211 x C469",null,null,"C545",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"10 a 11 anos",10,null,"C212 x C470",null,null,"C546",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"11 a 12 anos",11,null,"C213 x C471",null,null,"C547",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"12 a 13 anos",12,null,"C214 x C472",null,null,"C548",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"13 a 14 anos",13,null,"C215 x C473",null,null,"C549",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"14 a 15 anos",14,null,"C216 x C474",null,null,"C550",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"+ de 15 anos",15,null,"C217 x C475",null,null,"C551",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I536,\"..\",I551)","v":"Soma de C536..C551"},null,null,"C552",null,{"$f":"SUM(K536:K551)","v":1514604.09},{"$f":"SUM(L536:L551)","v":1514604.09},{"$f":"SUM(M536:M551)","v":5140.49},{"$f":"SUM(N536:N551)","v":5140.49},null,1514604.09,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C553",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",620,"ONIBUS ARTICULADO","Anos",null,null,null,null,"C554",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",620,"0 a 1 ano",0,null,{"$f":"CONCATENATE(I221,\" x \",I478)","v":"C221 x C478"},null,null,"C555",null,{"$f":"ROUND(+K221*K478,2)","v":0},0,0,0,null,{"$f":"VLOOKUP(I555,Base_c,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",620,"1 a 2 anos",{"$f":"+D555+1","v":1},null,"C222 x C479",null,null,"C556",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"2 a 3 anos",{"$f":"+D556+1","v":2},null,"C223 x C480",null,null,"C557",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"3 a 4 anos",3,null,"C224 x C481",null,null,"C558",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"4 a 5 anos",4,null,"C225 x C482",null,null,"C559",null,26707.83,26707.83,76.790000000000006,76.790000000000006,null,26707.83,null," ",null,null,null,null," "]
[" ",620,"5 a 6 anos",5,null,"C226 x C483",null,null,"C560",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"6 a 7 anos",6,null,"C227 x C484",null,null,"C561",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"7 a 8 anos",7,null,"C228 x C485",null,null,"C562",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"8 a 9 anos",8,null,"C229 x C486",null,null,"C563",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"9 a 10 anos",9,null,"C230 x C487",null,null,"C564",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"10 a 11 anos",10,null,"C231 x C488",null,null,{"$f":"CONCATENATE(\"C\",ROW())","v":"C565"},null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"11 a 12 anos",11,null,"C232 x C489",null,null,"C566",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"12 a 13 anos",12,null,"C233 x C490",null,null,"C567",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"13 a 14 anos",13,null,"C234 x C491",null,null,"C568",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"14 a 15 anos",14,null,"C235 x C492",null,null,"C569",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"+ de 15 anos",15,null,"C236 x C493",null,null,"C570",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",620,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I555,\"..\",I570)","v":"Soma de C555..C570"},null,null,"C571",null,{"$f":"SUM(K555:K570)","v":26707.83},{"$f":"SUM(L555:L570)","v":26707.83},{"$f":"SUM(M555:M570)","v":76.790000000000006},{"$f":"SUM(N555:N570)","v":76.790000000000006},null,26707.83,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C572",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",621,"Total Remuneração Anual da Frota",null,null,null,null,null,"C573",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(\" + \",I514)","v":" + C514"},null,null,"C574",null,{"$f":"+K514","v":11775.84},{"$f":"+L514","v":11775.84},{"$f":"+M514","v":43.5},{"$f":"+N514","v":43.5},null,{"$f":"VLOOKUP(I574,Base_c,calc_d,0)","v":11775.84},null," ",null,null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(\" + \",I533)","v":" + C533"},null,null,"C575",null,{"$f":"+K533","v":253742.95},{"$f":"+L533","v":253742.95},{"$f":"+M533","v":940.45},{"$f":"+N533","v":940.45},null,{"$f":"VLOOKUP(I575,Base_c,calc_d,0)","v":253742.95},null," ",null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(\" + \",I552)","v":" + C552"},null,null,"C576",null,{"$f":"+K552","v":1514604.09},{"$f":"+L552","v":1514604.09},{"$f":"+M552","v":5140.49},{"$f":"+N552","v":5140.49},null,{"$f":"VLOOKUP(I576,Base_c,calc_d,0)","v":1514604.09},null," ",null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(\" + \",I471)","v":" + C471"},null,null,"C577",null,{"$f":"+K571","v":26707.83},{"$f":"+L571","v":26707.83},{"$f":"+M571","v":76.790000000000006},{"$f":"+N571","v":76.790000000000006},null,{"$f":"VLOOKUP(I577,Base_c,calc_d,0)","v":26707.83},null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I574,\"..\",I577)","v":"Soma de C574..C577"},null,null,"C578",null,{"$f":"SUM(K574:K577)","v":1806830.7100000002},{"$f":"SUM(L574:L577)","v":1806830.7100000002},{"$f":"SUM(M574:M577)","v":6201.23},{"$f":"SUM(N574:N577)","v":6201.23},null,{"$f":"VLOOKUP(I578,Base_c,calc_d,0)","v":1806830.7100000002},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"C579",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",622,"Remuneração Mensal da Frota",null,null,null,null,null,"C580",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Mircro Onibus",null,null,{"$f":"CONCATENATE(I574,\" / 12 \")","v":"C574 / 12 "},null,null,"C581",null,{"$f":"ROUND(+K574/12,2)","v":981.32},981.32,3.63,3.63,null,{"$f":"VLOOKUP(I581,Base_c,calc_d,0)","v":981.32},null," ",null,null,null,null," "]
[" ",null,"Leve",null,null,{"$f":"CONCATENATE(I575,\" / 12 \")","v":"C575 / 12 "},null,null,"C582",null,21145.25,21145.25,78.37,78.37,null,{"$f":"VLOOKUP(I582,Base_c,calc_d,0)","v":21145.25},null," ",null,null,null,null," "]
[" ",null,"Pesado",null,null,{"$f":"CONCATENATE(I576,\" / 12 \")","v":"C576 / 12 "},null,null,"C583",null,126217.01,126217.01,428.37,428.37,null,{"$f":"VLOOKUP(I583,Base_c,calc_d,0)","v":126217.01},null," ",null,null,null,null," "]
[" ",null,"Articulado",null,null,{"$f":"CONCATENATE(I577,\" / 12 \")","v":"C577 / 12 "},null,null,"C584",null,2225.65,2225.65,6.4,6.4,null,{"$f":"VLOOKUP(I584,Base_c,calc_d,0)","v":2225.65},null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I581,\"..\",I584)","v":"Soma de C581..C584"},null,null,"C585",null,{"$f":"SUM(K581:K584)","v":150569.22999999998},{"$f":"SUM(L581:L584)","v":150569.22999999998},{"$f":"SUM(M581:M584)","v":516.77},{"$f":"SUM(N581:N584)","v":516.77},null,{"$f":"VLOOKUP(I585,Base_c,calc_d,0)","v":150569.22999999998},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"DR_Equip","index":9,"n_rows":211,"n_cols":23,"rows_kept":211,"cut":false,"hidden":false,"merged":[[195,5,195,6],[196,5,196,6],[129,5,129,6],[130,5,130,6],[193,5,193,6],[194,5,194,6],[148,5,148,6],[134,5,134,6],[135,5,135,6],[136,5,136,6],[137,5,137,6],[139,5,139,6],[140,5,140,6],[141,5,141,6],[142,5,142,6],[138,5,138,6],[181,5,181,6],[182,5,182,6],[192,5,192,6],[186,5,186,6],[183,5,183,6],[184,5,184,6],[185,5,185,6],[179,5,179,6],[146,5,146,6],[189,5,189,6],[147,5,147,6],[207,5,207,6],[198,5,198,6],[199,5,199,6],[200,5,200,6],[201,5,201,6],[205,5,205,6],[206,5,206,6],[202,5,202,6],[187,5,187,6],[188,5,188,6],[197,5,197,6],[180,5,180,6],[143,5,143,6],[85,5,85,6],[128,5,128,6],[86,5,86,6],[87,5,87,6],[102,5,102,6],[115,5,115,6],[120,5,120,6],[121,5,121,6],[122,5,122,6],[123,5,123,6],[124,5,124,6],[125,5,125,6],[126,5,126,6],[127,5,127,6],[133,5,133,6],[72,5,72,6],[73,5,73,6],[84,5,84,6],[74,5,74,6],[77,5,77,6],[78,5,78,6],[79,5,79,6],[80,5,80,6],[83,5,83,6],[81,5,81,6],[82,5,82,6],[64,5,64,6],[65,5,65,6],[71,5,71,6],[66,5,66,6],[67,5,67,6],[68,5,68,6],[69,5,69,6],[70,5,70,6],[11,1,11,2],[2,1,2,7],[3,1,3,6],[19,5,19,6],[59,5,59,6],[15,5,15,6],[41,5,41,6],[1,1,1,2],[5,1,5,5],[4,1,4,6],[8,1,9,1],[8,2,9,3],[8,5,8,8],[9,5,9,7],[6,1,6,3],[8,19,8,20],[24,5,24,6],[25,5,25,6],[26,5,26,6],[1,8,1,13],[14,5,14,6],[16,5,16,6],[20,5,20,6],[21,5,21,6]]}
[" "," "," "," "," "," "," "," "," "," ",{"$f":"+Tarifa!K27","v":3.2500203415360884},{"$f":"+Tarifa!L27","v":3.2500203415360884},{"$f":"+Tarifa!M27","v":4.3207416705511367E-3},{"$f":"+Tarifa!N27","v":3.5096211545982527E-3}," "," "," "," "," "," "," "," "," "]
[" ","DR_EQUIP",null," ",null," ",null,null,"ÁREA DE DADOS E CÁLCULOS   - NÃO INCLUIR COLUNA",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ","Cálculo Depreciação/Remuneração de Equipamentos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",{"$f":"CONCATENATE(+Cenario!$D$10,\" - \",+Cenario!$E$18)","v":"Cenário - Prefeitura Chapecó - Base Edital - base 10/17 - PROPOSTA "},null,null,null,{"$f":"+Apura!$Z$11","v":"Cenário 02"},null,null,null,null,"Tarifa base",{"$f":"IF(Esc_tarifa_base=1,\"Antecipado\",\"Embarcado\")","v":"Embarcado"},null,null,null,null,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ","ITEM","DISCRIMINAÇÃO",null,null,"Referência",null,null,null,null,{"$f":"+Apura!U11","v":"Cenário 01"},{"$f":"+Apura!V11","v":"Cenário 02"},{"$f":"+Apura!W11","v":"Cenário 03"},{"$f":"+Apura!X11","v":"Cenário 04"},null,"CALC FC",null," ",null,"Informação Coeficientes",null,null," "]
[" ",null,null,null,null,"Data",null,null,{"$f":"CONCATENATE(\"D\",ROW())","v":"D10"},null,{"$f":"+Consumo!K10","v":"2017-10-31"},{"$f":"+Consumo!L10","v":"2017-10-31"},{"$f":"+Consumo!M10","v":"2018-08-31"},{"$f":"+Consumo!N10","v":"2018-08-31"},null,{"$f":"VLOOKUP(I10,Base_d,calc_d,0)","v":"2017-10-31"},null," ",null,"Depr acelerada","Depr Linear",null," "]
[" ",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"D\",ROW())","v":"D11"},null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ","EQUIPAMENTOS",null,null,null,null,null,null,"D12",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D13",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",100,"EQUIPAMENTOS",null,null,null,null,null,"D14",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Sistema de Monitoramento e Bilhetagem",null,null,{"$f":"CONCATENATE(\" + \",I75)","v":" + D75"},null,null,"D15",null,{"$f":"+K75","v":616000},{"$f":"+L75","v":616000},{"$f":"+M75","v":8800},{"$f":"+N75","v":8800},null,{"$f":"VLOOKUP(I15,Base_d,calc_d,0)","v":616000},null," ",null,null,null,null," "]
[" ",null,"Maquinas, Instalações e Equipamentos",null,null,{"$f":"CONCATENATE(\" + \",I88)","v":" + D88"},null,null,"D16",null,{"$f":"+K88","v":293920},{"$f":"+L88","v":293920},{"$f":"+M88","v":1056},{"$f":"+N88","v":1056},null,{"$f":"VLOOKUP(I16,Base_d,calc_d,0)","v":293920},null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I15,\"..\",I16)","v":"Soma de D15..D16"},null,null,"D17",null,{"$f":"SUM(K15:K16)","v":909920},{"$f":"SUM(L15:L16)","v":909920},{"$f":"SUM(M15:M16)","v":9856},{"$f":"SUM(N15:N16)","v":9856},null,{"$f":"SUM(P15:P16)","v":909920},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D18",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",200,"DEPRECIAÇÃO MENSAL DE EQUIPAMENTOS",null,null,null,null,null,"D19",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Sistema de Monitoramento e Bilhetagem",null,null,{"$f":"CONCATENATE(I147,\" / 12\")","v":"D147 / 12"},null,null,"D20",null,{"$f":"+K147/12","v":10266.666666666666},10266.666666666666,146.66666666666666,146.66666666666666,null,{"$f":"VLOOKUP(I20,Base_d,calc_d,0)","v":10266.666666666666},null," ",null,null,null,null," "]
[" ",null,"Maquinas, Instalações e Equipamentos",null,null,{"$f":"CONCATENATE(I148,\" / 12\")","v":"D148 / 12"},null,null,"D21",null,2449.3333333333335,2449.3333333333335,8.7999999999999989,8.7999999999999989,null,{"$f":"VLOOKUP(I21,Base_d,calc_d,0)","v":2449.3333333333335},null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I20,\"..\",I21)","v":"Soma de D20..D21"},null,null,"D22",null,{"$f":"SUM(K20:K21)","v":12716},{"$f":"SUM(L20:L21)","v":12716},{"$f":"SUM(M20:M21)","v":155.46666666666667},{"$f":"SUM(N20:N21)","v":155.46666666666667},null,{"$f":"SUM(P20:P21)","v":12716},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D23",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",300,"REMUNERAÇÃO MENSAL DE EQUIPAMENTOS",null,null,null,null,null,"D24",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Sistema de Monitoramento e Bilhetagem",null,null,{"$f":"CONCATENATE(I206,\" / 12\")","v":"D206 / 12"},null,null,"D25",null,{"$f":"+K206/12","v":6160},6160,88,88,null,{"$f":"VLOOKUP(I25,Base_d,calc_d,0)","v":6160},null," ",null,null,null,null," "]
[" ",null,"Maquinas, Instalações e Equipamentos",null,null,{"$f":"CONCATENATE(I207,\" / 12\")","v":"D207 / 12"},null,null,"D26",null,2939.2000000000003,2939.2000000000003,10.56,10.56,null,{"$f":"VLOOKUP(I26,Base_d,calc_d,0)","v":2939.2000000000003},null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I25,\"..\",I26)","v":"Soma de D25..D26"},null,null,"D27",null,{"$f":"SUM(K25:K26)","v":9099.2000000000007},{"$f":"SUM(L25:L26)","v":9099.2000000000007},{"$f":"SUM(M25:M26)","v":98.56},{"$f":"SUM(N25:N26)","v":98.56},null,{"$f":"SUM(P25:P26)","v":9099.2000000000007},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D28",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",400,"DADOS DOS EQUIPAMENTOS ",null,null,null,null,null,"D29",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D30",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",401,"Sist. de Bilhetagem monitoramento/validação","Anos",null,null,null,null,"D31",null,"Quantidade","Quantidade","Quantidade","Quantidade",null,{"$f":"VLOOKUP(I31,Base_d,calc_d,0)","v":"Quantidade"},null," ",null,null,null,null," "]
[" ",401,"0 a 1 ano",1,null,null,"?",null,"D32",null,88,88,88,88,null,88,null," ",null,null,null,null," "]
[" ",401,{"$f":"CONCATENATE(D32,\" a \",D33,\" anos\")","v":"1 a 2 anos"},{"$f":"+D32+1","v":2},null,null,"?",null,"D33",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",401,{"$f":"CONCATENATE(D33,\" a \",D34,\" anos\")","v":"2 a 3 anos"},3,null,null,"?",null,"D34",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",401,"3 a 4 anos",4,null,null,"?",null,"D35",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",401,"4 a 5 anos",5,null,null,"?",null,"D36",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",401,"5 a 6 anos",6,null,null,"?",null,"D37",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",401,"6 a 7 anos",7,null,null,"?",null,"D38",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",401,"7 a 8 anos",8,null,null,"?",null,"D39",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",401,"8 a 9 anos",9,null,null,"?",null,"D40",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",401,"acima de 10 anos",10,null,null,"?",null,"D41",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I32,\"..\",I41)","v":"Soma de D32..D41"},null,null,"D42",null,{"$f":"SUM(K32:K41)","v":88},{"$f":"SUM(L32:L41)","v":88},{"$f":"SUM(M32:M41)","v":88},{"$f":"SUM(N32:N41)","v":88},null,88,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D43",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",402,"Maquinas, Instalações e Equipamentos","Anos",null,null,"?",null,"D44",null,"Quantidade","Quantidade","Quantidade","Quantidade",null,{"$f":"VLOOKUP(I44,Base_d,calc_d,0)","v":"Quantidade"},null," ",null,null,null,null," "]
[" ",402,"0 a 1 ano",1,null,null,"?",null,"D45",null,88,88,88,88,null,88,null," ",null,null,null,null," "]
[" ",402,{"$f":"CONCATENATE(D45,\" a \",D46,\" anos\")","v":"1 a 2 anos"},{"$f":"+D45+1","v":2},null,null,"?",null,"D46",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",402,{"$f":"CONCATENATE(D46,\" a \",D47,\" anos\")","v":"2 a 3 anos"},3,null,null,"?",null,"D47",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",402,"3 a 4 anos",4,null,null,"?",null,"D48",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",402,"4 a 5 anos",5,null,null,"?",null,"D49",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",402,"5 a 6 anos",6,null,null,"?",null,"D50",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",402,"6 a 7 anos",7,null,null,"?",null,"D51",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",402,"7 a 8 anos",8,null,null,"?",null,"D52",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",402,"8 a 9 anos",9,null,null,"?",null,"D53",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",402,"acima de 10 anos",10,null,null,"?",null,"D54",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null,null,"D55",null,{"$f":"SUM(K45:K54)","v":88},{"$f":"SUM(L45:L54)","v":88},{"$f":"SUM(M45:M54)","v":88},{"$f":"SUM(N45:N54)","v":88},null,88,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D56",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",402,"VALOR EQUIPAMENTOS POR VEICULO",null,null,null,null,null,"D57",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Sist. de Bilhetagem monitoramento/validação",null,null,"CONSUMO",{"$f":"+Consumo!I359","v":"B359"},null,"D58",null,{"$f":"+Consumo!K359","v":7000},{"$f":"+Consumo!L359","v":7000},{"$f":"+Consumo!M359","v":100},{"$f":"+Consumo!N359","v":100},null,{"$f":"VLOOKUP(I58,Base_d,calc_d,0)","v":7000},null," ",null,null,null,null," "]
[" ",null,"Maquinas, Instalações e Equipamentos",null,null,"CONSUMO",{"$f":"+Consumo!I360","v":"B360"},null,"D59",null,{"$f":"+Consumo!K360","v":3340},{"$f":"+Consumo!L360","v":3340},{"$f":"+Consumo!M360","v":12},{"$f":"+Consumo!N360","v":12},null,{"$f":"VLOOKUP(I59,Base_d,calc_d,0)","v":3340},null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I58,\"..\",I59)","v":"Soma de D58..D59"},null,null,"D60",null,{"$f":"SUM(K58:K59)","v":10340},{"$f":"SUM(L58:L59)","v":10340},{"$f":"SUM(M58:M59)","v":112},{"$f":"SUM(N58:N59)","v":112},null,{"$f":"SUM(P58:P59)","v":10340},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D61",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",500,"VALOR DOS EQUIPAMENTOS POR ANO",null,null,null,null,null,"D62",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D63",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",501,"Sist. de Bilhetagem monitoramento/validação","Anos",null,null,null,null,"D64",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",501,"0 a 1 ano",1,null,{"$f":"CONCATENATE(I$58,\" x \",I32)","v":"D58 x D32"},null,null,"D65",null,{"$f":"+K$58*K32","v":616000},616000,8800,8800,null,{"$f":"VLOOKUP(I65,Base_d,calc_d,0)","v":616000},null," ",null,null,null,null," "]
[" ",501,{"$f":"CONCATENATE(D65,\" a \",D66,\" anos\")","v":"1 a 2 anos"},{"$f":"+D65+1","v":2},null,{"$f":"CONCATENATE(I$58,\" x \",I33)","v":"D58 x D33"},null,null,"D66",null,0,0,0,0,null,{"$f":"VLOOKUP(I66,Base_d,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",501,{"$f":"CONCATENATE(D66,\" a \",D67,\" anos\")","v":"2 a 3 anos"},3,null,"D58 x D34",null,null,"D67",null,0,0,0,0,null,null,null," ",null,null,null,null," "]
[" ",501,"3 a 4 anos",4,null,"D58 x D35",null,null,"D68",null,0,0,0,0,null,null,null," ",null,null,null,null," "]
[" ",501,"4 a 5 anos",5,null,"D58 x D36",null,null,"D69",null,0,0,0,0,null,null,null," ",null,null,null,null," "]
[" ",501,"5 a 6 anos",6,null,"D58 x D37",null,null,"D70",null,0,0,0,0,null,null,null," ",null,null,null,null," "]
[" ",501,"6 a 7 anos",7,null,"D58 x D38",null,null,"D71",null,0,0,0,0,null,null,null," ",null,null,null,null," "]
[" ",501,"7 a 8 anos",8,null,"D58 x D39",null,null,"D72",null,0,0,0,0,null,{"$f":"VLOOKUP(I72,Base_d,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",501,"8 a 9 anos",9,null,"D58 x D40",null,null,"D73",null,0,0,0,0,null,{"$f":"VLOOKUP(I73,Base_d,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",501,"acima de 10 anos",10,null,"D58 x D41",null,null,"D74",null,0,0,0,0,null,{"$f":"VLOOKUP(I74,Base_d,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I65,\"..\",I74)","v":"Soma de D65..D74"},null,null,"D75",null,{"$f":"SUM(K65:K74)","v":616000},{"$f":"SUM(L65:L74)","v":616000},{"$f":"SUM(M65:M74)","v":8800},{"$f":"SUM(N65:N74)","v":8800},null,{"$f":"SUM(P65:P74)","v":616000},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D76",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",502,"Maquinas, Instalações e Equipamentos","Anos",null,null,null,null,{"$f":"CONCATENATE(\"D\",ROW())","v":"D77"},null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",502,"0 a 1 ano",1,null,{"$f":"CONCATENATE(I$59,\" x \",I45)","v":"D59 x D45"},null,null,"D78",null,{"$f":"+K$59*K45","v":293920},293920,1056,1056,null,{"$f":"VLOOKUP(I78,Base_d,calc_d,0)","v":293920},null," ",null,null,null,null," "]
[" ",502,{"$f":"CONCATENATE(D78,\" a \",D79,\" anos\")","v":"1 a 2 anos"},{"$f":"+D78+1","v":2},null,{"$f":"CONCATENATE(I$59,\" x \",I46)","v":"D59 x D46"},null,null,"D79",null,0,0,0,0,null,{"$f":"VLOOKUP(I79,Base_d,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",502,{"$f":"CONCATENATE(D79,\" a \",D80,\" anos\")","v":"2 a 3 anos"},3,null,"D59 x D47",null,null,"D80",null,0,0,0,0,null,null,null," ",null,null,null,null," "]
[" ",502,"3 a 4 anos",4,null,"D59 x D48",null,null,"D81",null,0,0,0,0,null,null,null," ",null,null,null,null," "]
[" ",502,"4 a 5 anos",5,null,"D59 x D49",null,null,"D82",null,0,0,0,0,null,null,null," ",null,null,null,null," "]
[" ",502,"5 a 6 anos",6,null,"D59 x D50",null,null,"D83",null,0,0,0,0,null,null,null," ",null,null,null,null," "]
[" ",502,"6 a 7 anos",7,null,"D59 x D51",null,null,"D84",null,0,0,0,0,null,null,null," ",null,null,null,null," "]
[" ",502,"7 a 8 anos",8,null,"D59 x D52",null,null,"D85",null,0,0,0,0,null,{"$f":"VLOOKUP(I85,Base_d,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",502,"8 a 9 anos",9,null,"D59 x D53",null,null,"D86",null,0,0,0,0,null,{"$f":"VLOOKUP(I86,Base_d,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",502,"acima de 10 anos",10,null,"D59 x D54",null,null,"D87",null,0,0,0,0,null,{"$f":"VLOOKUP(I87,Base_d,calc_d,0)","v":0},null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I78,\"..\",I87)","v":"Soma de D78..D87"},null,null,"D88",null,{"$f":"SUM(K78:K87)","v":293920},{"$f":"SUM(L78:L87)","v":293920},{"$f":"SUM(M78:M87)","v":1056},{"$f":"SUM(N78:N87)","v":1056},null,{"$f":"SUM(P78:P87)","v":293920},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D89",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",600,"FATORES DE DEPRECIAÇÃO",null,null,null,null,null,"D90",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D91",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",601,"Sist. de Bilhetagem monitoramento/validação","Anos",null,null,null,null,"D92",null,"C depr anual","C depr anual","C depr anual","C depr anual",null,{"$f":"VLOOKUP(I92,Base_d,calc_d,0)","v":"C depr anual"},null," ",null,"Fat depr anual","Fat depr anual",null," "]
[" ",601,"0 a 1 ano",1,null,null,"?",null,"D93",null,{"$f":"+L93","v":0.2},0.2,0.2,{"$f":"IF(Esc_calc_depr=2,T93,U93)","v":0.2},null,0.2,null," ",null,{"$f":"+Coeficientes!H117","v":0.33333332999999998},{"$f":"+Coeficientes!O117","v":0.2},null," "]
[" ",601,{"$f":"CONCATENATE(D93,\" a \",D94,\" anos\")","v":"1 a 2 anos"},{"$f":"+D93+1","v":2},null,null,"?",null,"D94",null,0.2,0.2,0.2,0.2,null,0.2,null," ",null,{"$f":"+Coeficientes!H118","v":0.26666666999999999},{"$f":"+Coeficientes!O118","v":0.2},null," "]
[" ",601,{"$f":"CONCATENATE(D94,\" a \",D95,\" anos\")","v":"2 a 3 anos"},3,null,null,"?",null,"D95",null,0.20000000000000004,0.20000000000000004,0.20000000000000004,0.20000000000000004,null,0.20000000000000004,null," ",null,{"$f":"+Coeficientes!H119","v":0.2},{"$f":"+Coeficientes!O119","v":0.20000000000000004},null," "]
[" ",601,"3 a 4 anos",4,null,null,"?",null,"D96",null,0.2,0.2,0.2,0.2,null,0.2,null," ",null,{"$f":"+Coeficientes!H120","v":0.13333333},{"$f":"+Coeficientes!O120","v":0.2},null," "]
[" ",601,"4 a 5 anos",5,null,null,"?",null,"D97",null,0.2,0.2,0.2,0.2,null,0.2,null," ",null,{"$f":"+Coeficientes!H121","v":6.6666669999999997E-2},{"$f":"+Coeficientes!O121","v":0.2},null," "]
[" ",601,"5 a 6 anos",6,null,null,"?",null,"D98",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H122","v":0},{"$f":"+Coeficientes!O122","v":0},null," "]
[" ",601,"6 a 7 anos",7,null,null,"?",null,"D99",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H123","v":0},{"$f":"+Coeficientes!O123","v":0},null," "]
[" ",601,"7 a 8 anos",8,null,null,"?",null,"D100",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H124","v":0},{"$f":"+Coeficientes!O124","v":0},null," "]
[" ",601,"8 a 9 anos",9,null,null,"?",null,"D101",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H125","v":0},{"$f":"+Coeficientes!O125","v":0},null," "]
[" ",601,"acima de 10 anos",10,null,null,"?",null,"D102",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!H126","v":0},{"$f":"+Coeficientes!O126","v":0},null," "]
[" ",601,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I93,\"..\",I102)","v":"Soma de D93..D102"},null,null,"D103",null,{"$f":"SUM(K93:K102)","v":1},{"$f":"SUM(L93:L102)","v":1},{"$f":"SUM(M93:M102)","v":1},{"$f":"SUM(N93:N102)","v":1},null,{"$f":"SUM(P93:P102)","v":1},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D104",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",602,"Maquinas, Instalações e Equipamentos","Anos",null,null,null,null,"D105",null,"C depr anual","C depr anual","C depr anual","C depr anual",null,{"$f":"VLOOKUP(I105,Base_d,calc_d,0)","v":"C depr anual"},null," ",null,"Fat depr anual","Fat depr anual",null," "]
[" ",602,"0 a 1 ano",1,null,null,"?",null,"D106",null,{"$f":"+L106","v":0.1},0.1,0.1,{"$f":"IF(Esc_calc_depr=2,T106,U106)","v":0.1},null,0.1,null," ",null,{"$f":"+Coeficientes!H140","v":0.18181818},{"$f":"+Coeficientes!O140","v":0.1},null," "]
[" ",602,{"$f":"CONCATENATE(D106,\" a \",D107,\" anos\")","v":"1 a 2 anos"},{"$f":"+D106+1","v":2},null,null,"?",null,"D107",null,0.1,0.1,0.1,0.1,null,0.1,null," ",null,{"$f":"+Coeficientes!H141","v":0.16363636000000001},{"$f":"+Coeficientes!O141","v":0.1},null," "]
[" ",602,{"$f":"CONCATENATE(D107,\" a \",D108,\" anos\")","v":"2 a 3 anos"},3,null,null,"?",null,"D108",null,0.1,0.1,0.1,0.1,null,0.1,null," ",null,{"$f":"+Coeficientes!H142","v":0.14545454999999999},{"$f":"+Coeficientes!O142","v":0.1},null," "]
[" ",602,"3 a 4 anos",4,null,null,"?",null,"D109",null,0.1,0.1,0.1,0.1,null,0.1,null," ",null,{"$f":"+Coeficientes!H143","v":0.12727273},{"$f":"+Coeficientes!O143","v":0.1},null," "]
[" ",602,"4 a 5 anos",5,null,null,"?",null,"D110",null,0.10000000000000002,0.10000000000000002,0.10000000000000002,0.10000000000000002,null,0.10000000000000002,null," ",null,{"$f":"+Coeficientes!H144","v":0.10909091},{"$f":"+Coeficientes!O144","v":0.10000000000000002},null," "]
[" ",602,"5 a 6 anos",6,null,null,"?",null,"D111",null,0.10000000000000002,0.10000000000000002,0.10000000000000002,0.10000000000000002,null,0.10000000000000002,null," ",null,{"$f":"+Coeficientes!H145","v":9.0909089999999998E-2},{"$f":"+Coeficientes!O145","v":0.10000000000000002},null," "]
[" ",602,"6 a 7 anos",7,null,null,"?",null,"D112",null,0.10000000000000002,0.10000000000000002,0.10000000000000002,0.10000000000000002,null,0.10000000000000002,null," ",null,{"$f":"+Coeficientes!H146","v":7.2727269999999997E-2},{"$f":"+Coeficientes!O146","v":0.10000000000000002},null," "]
[" ",602,"7 a 8 anos",8,null,null,"?",null,"D113",null,0.10000000000000002,0.10000000000000002,0.10000000000000002,0.10000000000000002,null,0.10000000000000002,null," ",null,{"$f":"+Coeficientes!H147","v":5.4545450000000002E-2},{"$f":"+Coeficientes!O147","v":0.10000000000000002},null," "]
[" ",602,"8 a 9 anos",9,null,null,"?",null,"D114",null,0.1,0.1,0.1,0.1,null,0.1,null," ",null,{"$f":"+Coeficientes!H148","v":3.6363640000000003E-2},{"$f":"+Coeficientes!O148","v":0.1},null," "]
[" ",602,"acima de 10 anos",10,null,null,"?",null,"D115",null,0.1,0.1,0.1,0.1,null,0.1,null," ",null,{"$f":"+Coeficientes!H149","v":1.8181820000000001E-2},{"$f":"+Coeficientes!O149","v":0.1},null," "]
[" ",602,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I106,\"..\",I115)","v":"Soma de D106..D115"},null,null,"D116",null,{"$f":"SUM(K106:K115)","v":0.99999999999999989},{"$f":"SUM(L106:L115)","v":0.99999999999999989},{"$f":"SUM(M106:M115)","v":0.99999999999999989},{"$f":"SUM(N106:N115)","v":0.99999999999999989},null,{"$f":"SUM(P106:P115)","v":0.99999999999999989},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D117",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",700,"DEPRECIAÇÃO ANUAL DE EQUIPAMENTOS",null,null,null,null,null,"D118",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D119",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",701,"Sist. de Bilhetagem monitoramento/validação","Anos",null,null,null,null,"D120",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",701,"0 a 1 ano",1,null,{"$f":"CONCATENATE(I65,\" x \",I93)","v":"D65 x D93"},null,null,"D121",null,{"$f":"ROUND(K65*K93,2)","v":123200},123200,1760,1760,null,{"$f":"VLOOKUP(I121,Base_d,calc_d,0)","v":123200},null," ",null,null,null,null," "]
[" ",701,{"$f":"CONCATENATE(D121,\" a \",D122,\" anos\")","v":"1 a 2 anos"},{"$f":"+D121+1","v":2},null,"D66 x D94",null,null,"D122",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",701,{"$f":"CONCATENATE(D122,\" a \",D123,\" anos\")","v":"2 a 3 anos"},3,null,"D67 x D95",null,null,"D123",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",701,"3 a 4 anos",4,null,"D68 x D96",null,null,"D124",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",701,"4 a 5 anos",5,null,"D69 x D97",null,null,"D125",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",701,"5 a 6 anos",6,null,"D70 x D98",null,null,"D126",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",701,"6 a 7 anos",7,null,"D71 x D99",null,null,"D127",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",701,"7 a 8 anos",8,null,"D72 x D100",null,null,"D128",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",701,"8 a 9 anos",9,null,"D73 x D101",null,null,"D129",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",701,"acima de 10 anos",10,null,"D74 x D102",null,null,"D130",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",701,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I121,\"..\",I130)","v":"Soma de D121..D130"},null,null,"D131",null,{"$f":"SUM(K121:K130)","v":123200},{"$f":"SUM(L121:L130)","v":123200},{"$f":"SUM(M121:M130)","v":1760},{"$f":"SUM(N121:N130)","v":1760},null,{"$f":"SUM(P121:P130)","v":123200},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D132",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",702,"Maquinas, Instalações e Equipamentos","Anos",null,null,null,null,"D133",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",702,"0 a 1 ano",1,null,{"$f":"CONCATENATE(I78,\" x \",I106)","v":"D78 x D106"},null,null,"D134",null,{"$f":"ROUND(K78*K106,2)","v":29392},29392,105.6,105.6,null,{"$f":"VLOOKUP(I134,Base_d,calc_d,0)","v":29392},null," ",null,null,null,null," "]
[" ",702,{"$f":"CONCATENATE(D134,\" a \",D135,\" anos\")","v":"1 a 2 anos"},{"$f":"+D134+1","v":2},null,"D79 x D107",null,null,"D135",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",702,{"$f":"CONCATENATE(D135,\" a \",D136,\" anos\")","v":"2 a 3 anos"},3,null,"D80 x D108",null,null,"D136",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",702,"3 a 4 anos",4,null,"D81 x D109",null,null,"D137",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",702,"4 a 5 anos",5,null,"D82 x D110",null,null,"D138",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",702,"5 a 6 anos",6,null,"D83 x D111",null,null,"D139",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",702,"6 a 7 anos",7,null,"D84 x D112",null,null,"D140",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",702,"7 a 8 anos",8,null,"D85 x D113",null,null,{"$f":"CONCATENATE(\"D\",ROW())","v":"D141"},null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",702,"8 a 9 anos",9,null,"D86 x D114",null,null,"D142",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",702,"acima de 10 anos",10,null,"D87 x D115",null,null,"D143",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",702,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I134,\"..\",I143)","v":"Soma de D134..D143"},null,null,"D144",null,{"$f":"SUM(K134:K143)","v":29392},{"$f":"SUM(L134:L143)","v":29392},{"$f":"SUM(M134:M143)","v":105.6},{"$f":"SUM(N134:N143)","v":105.6},null,{"$f":"SUM(P134:P143)","v":29392},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D145",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",703,"DEPRECIAÇÃO ANUAL DE EQUIPAMENTOS",null,null,null,null,null,"D146",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Sistema de Monitoramento e Bilhetagem",null,null,{"$f":"CONCATENATE(\" + \",I131)","v":" + D131"},null,null,{"$f":"CONCATENATE(\"D\",ROW())","v":"D147"},null,{"$f":"+K131","v":123200},{"$f":"+L131","v":123200},{"$f":"+M131","v":1760},{"$f":"+N131","v":1760},null,{"$f":"VLOOKUP(I147,Base_d,calc_d,0)","v":123200},null," ",null,null,null,null," "]
[" ",null,"Maquinas, Instalações e Equipamentos",null,null,{"$f":"CONCATENATE(\" + \",I144)","v":" + D144"},null,null,"D148",null,{"$f":"+K144","v":29392},{"$f":"+L144","v":29392},{"$f":"+M144","v":105.6},{"$f":"+N144","v":105.6},null,{"$f":"VLOOKUP(I148,Base_d,calc_d,0)","v":29392},null," ",null,null,null,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I147,\"..\",I148)","v":"Soma de D147..D148"},null,null,"D149",null,{"$f":"SUM(K147:K148)","v":152592},{"$f":"SUM(L147:L148)","v":152592},{"$f":"SUM(M147:M148)","v":1865.6},{"$f":"SUM(N147:N148)","v":1865.6},null,{"$f":"SUM(P147:P148)","v":152592},null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D150",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",800,"FATORES DE REMUNERAÇÃO",null,null,null,null,null,"D151",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D152",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",801,"Sist. de Bilhetagem monitoramento/validação","Anos",null,null,null,null,{"$f":"CONCATENATE(\"D\",ROW())","v":"D153"},null,"Fat Rem. Anual","Fat Rem. Anual","Fat Rem. Anual","Fat Rem. Anual",null,{"$f":"VLOOKUP(I153,Base_d,calc_d,0)","v":"Fat Rem. Anual"},null," ",null,"Fat Rem. Anual","Fat Rem. Anual",null," "]
[" ",801,"0 a 1 ano",1,null,null,"?",null,"D154",null,{"$f":"+L154","v":0.12},0.12,0.12,{"$f":"IF(Esc_calc_depr=2,T154,U154)","v":0.12},null,0.12,null," ",null,{"$f":"+Coeficientes!M117","v":0.12},{"$f":"+Coeficientes!T117","v":0.12},null," "]
[" ",801,{"$f":"CONCATENATE(D154,\" a \",D155,\" anos\")","v":"1 a 2 anos"},{"$f":"+D154+1","v":2},null,null,"?",null,"D155",null,9.6000000000000002E-2,9.6000000000000002E-2,9.6000000000000002E-2,9.6000000000000002E-2,null,9.6000000000000002E-2,null," ",null,{"$f":"+Coeficientes!M118","v":0.08},{"$f":"+Coeficientes!T118","v":9.6000000000000002E-2},null," "]
[" ",801,{"$f":"CONCATENATE(D155,\" a \",D156,\" anos\")","v":"2 a 3 anos"},3,null,null,"?",null,"D156",null,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,null,7.1999999999999995E-2,null," ",null,{"$f":"+Coeficientes!M119","v":4.8000000000000001E-2},{"$f":"+Coeficientes!T119","v":7.1999999999999995E-2},null," "]
[" ",801,"3 a 4 anos",4,null,null,"?",null,"D157",null,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,null,4.8000000000000001E-2,null," ",null,{"$f":"+Coeficientes!M120","v":2.4E-2},{"$f":"+Coeficientes!T120","v":4.8000000000000001E-2},null," "]
[" ",801,"4 a 5 anos",5,null,null,"?",null,"D158",null,2.4E-2,2.4E-2,2.4E-2,2.4E-2,null,2.4E-2,null," ",null,{"$f":"+Coeficientes!M121","v":8.0000000000000002E-3},{"$f":"+Coeficientes!T121","v":2.4E-2},null," "]
[" ",801,"5 a 6 anos",6,null,null,"?",null,"D159",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M122","v":0},{"$f":"+Coeficientes!T122","v":0},null," "]
[" ",801,"6 a 7 anos",7,null,null,"?",null,"D160",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M123","v":0},{"$f":"+Coeficientes!T123","v":0},null," "]
[" ",801,"7 a 8 anos",8,null,null,"?",null,"D161",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M124","v":0},{"$f":"+Coeficientes!T124","v":0},null," "]
[" ",801,"8 a 9 anos",9,null,null,"?",null,"D162",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M125","v":0},{"$f":"+Coeficientes!T125","v":0},null," "]
[" ",801,"acima de 10 anos",10,null,null,"?",null,"D163",null,0,0,0,0,null,0,null," ",null,{"$f":"+Coeficientes!M126","v":0},{"$f":"+Coeficientes!T126","v":0},null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",802,"Maquinas, Instalações e Equipamentos","Anos",null,null,null,null,"D165",null,"Fat Rem. Anual","Fat Rem. Anual","Fat Rem. Anual","Fat Rem. Anual",null,{"$f":"VLOOKUP(I165,Base_d,calc_d,0)","v":"Fat Rem. Anual"},null," ",null,"Fat depr anual","Fat depr anual",null," "]
[" ",802,"0 a 1 ano",1,null,null,"?",null,"D166",null,{"$f":"+L166","v":0.12},{"$f":"+M166","v":0.12},{"$f":"+N166","v":0.12},{"$f":"IF(Esc_calc_depr=2,T166,U166)","v":0.12},null,0.12,null," ",null,{"$f":"+Coeficientes!M140","v":0.12},{"$f":"+Coeficientes!T140","v":0.12},null," "]
[" ",802,{"$f":"CONCATENATE(D166,\" a \",D167,\" anos\")","v":"1 a 2 anos"},{"$f":"+D166+1","v":2},null,null,"?",null,"D167",null,0.108,0.108,0.108,0.108,null,0.108,null," ",null,{"$f":"+Coeficientes!M141","v":9.8181820000000003E-2},{"$f":"+Coeficientes!T141","v":0.108},null," "]
[" ",802,{"$f":"CONCATENATE(D167,\" a \",D168,\" anos\")","v":"2 a 3 anos"},3,null,null,"?",null,"D168",null,9.6000000000000002E-2,9.6000000000000002E-2,9.6000000000000002E-2,9.6000000000000002E-2,null,9.6000000000000002E-2,null," ",null,{"$f":"+Coeficientes!M142","v":7.8545459999999998E-2},{"$f":"+Coeficientes!T142","v":9.6000000000000002E-2},null," "]
[" ",802,"3 a 4 anos",4,null,null,"?",null,"D169",null,8.4000000000000005E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.4000000000000005E-2,null,8.4000000000000005E-2,null," ",null,{"$f":"+Coeficientes!M143","v":6.1090909999999998E-2},{"$f":"+Coeficientes!T143","v":8.4000000000000005E-2},null," "]
[" ",802,"4 a 5 anos",5,null,null,"?",null,"D170",null,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,null,7.1999999999999995E-2,null," ",null,{"$f":"+Coeficientes!M144","v":4.581818E-2},{"$f":"+Coeficientes!T144","v":7.1999999999999995E-2},null," "]
[" ",802,"5 a 6 anos",6,null,null,"?",null,"D171",null,0.06,0.06,0.06,0.06,null,0.06,null," ",null,{"$f":"+Coeficientes!M145","v":3.2727270000000003E-2},{"$f":"+Coeficientes!T145","v":0.06},null," "]
[" ",802,"6 a 7 anos",7,null,null,"?",null,"D172",null,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,null,4.8000000000000001E-2,null," ",null,{"$f":"+Coeficientes!M146","v":2.181818E-2},{"$f":"+Coeficientes!T146","v":4.8000000000000001E-2},null," "]
[" ",802,"7 a 8 anos",8,null,null,"?",null,"D173",null,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,null,3.5999999999999997E-2,null," ",null,{"$f":"+Coeficientes!M147","v":1.3090910000000001E-2},{"$f":"+Coeficientes!T147","v":3.5999999999999997E-2},null," "]
[" ",802,"8 a 9 anos",9,null,null,"?",null,"D174",null,2.4E-2,2.4E-2,2.4E-2,2.4E-2,null,2.4E-2,null," ",null,{"$f":"+Coeficientes!M148","v":6.5454600000000003E-3},{"$f":"+Coeficientes!T148","v":2.4E-2},null," "]
[" ",802,"acima de 10 anos",10,null,null,"?",null,"D175",null,1.2E-2,1.2E-2,1.2E-2,1.2E-2,null,1.2E-2,null," ",null,{"$f":"+Coeficientes!M149","v":2.1818200000000001E-3},{"$f":"+Coeficientes!T149","v":1.2E-2},null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",900,"REMUNERAÇÃO ANUAL DE EQUIPAMENTOS",null,null,null,null,null,"D177",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"D178",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",901,"Sist. de Bilhetagem monitoramento/validação","Anos",null,null,null,null,"D179",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",901,"0 a 1 ano",1,null,{"$f":"CONCATENATE(I65,\" x \",I154)","v":"D65 x D154"},null,null,"D180",null,{"$f":"ROUND(+K65*K154,2)","v":73920},73920,1056,1056,null,{"$f":"VLOOKUP(I180,Base_d,calc_d,0)","v":73920},null," ",null,null,null,null," "]
[" ",901,{"$f":"CONCATENATE(D180,\" a \",D181,\" anos\")","v":"1 a 2 anos"},{"$f":"+D180+1","v":2},null,"D66 x D155",null,null,"D181",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",901,{"$f":"CONCATENATE(D181,\" a \",D182,\" anos\")","v":"2 a 3 anos"},3,null,"D67 x D156",null,null,"D182",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",901,"3 a 4 anos",4,null,"D68 x D157",null,null,"D183",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",901,"4 a 5 anos",5,null,"D69 x D158",null,null,"D184",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",901,"5 a 6 anos",6,null,"D70 x D159",null,null,"D185",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",901,"6 a 7 anos",7,null,"D71 x D160",null,null,"D186",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[" ",901,"7 a 8 anos",8,null,"D72 x D161",null,null,"D187",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[null,901,"8 a 9 anos",9,null,"D73 x D162",null,null,"D188",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[null,901,"acima de 10 anos",10,null,"D74 x D163",null,null,"D189",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[null,901,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I180,\"..\",I189)","v":"Soma de D180..D189"},null,null,"D190",null,{"$f":"SUM(K180:K189)","v":73920},{"$f":"SUM(L180:L189)","v":73920},{"$f":"SUM(M180:M189)","v":1056},{"$f":"SUM(N180:N189)","v":1056},null,{"$f":"SUM(P180:P189)","v":73920},null," ",null,null,null,null," "]
[null,null,null,null,null,null,null,null,"D191",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[null,902,"Maquinas, Instalações e Equipamentos","Anos",null,null,null,null,"D192",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[null,902,"0 a 1 ano",1,null,{"$f":"CONCATENATE(I78,\" x \",I166)","v":"D78 x D166"},null,null,"D193",null,{"$f":"ROUND(+K78*K166,2)","v":35270.400000000001},35270.400000000001,126.72,126.72,null,{"$f":"VLOOKUP(I193,Base_d,calc_d,0)","v":35270.400000000001},null," ",null,null,null,null," "]
[null,902,{"$f":"CONCATENATE(D193,\" a \",D194,\" anos\")","v":"1 a 2 anos"},{"$f":"+D193+1","v":2},null,"D79 x D167",null,null,"D194",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[null,902,{"$f":"CONCATENATE(D194,\" a \",D195,\" anos\")","v":"2 a 3 anos"},3,null,"D80 x D168",null,null,"D195",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[null,902,"3 a 4 anos",4,null,"D81 x D169",null,null,"D196",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[null,902,"4 a 5 anos",5,null,"D82 x D170",null,null,"D197",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[null,902,"5 a 6 anos",6,null,"D83 x D171",null,null,"D198",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[null,902,"6 a 7 anos",7,null,"D84 x D172",null,null,"D199",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[null,902,"7 a 8 anos",8,null,"D85 x D173",null,null,"D200",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[null,902,"8 a 9 anos",9,null,"D86 x D174",null,null,"D201",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[null,902,"acima de 10 anos",10,null,"D87 x D175",null,null,"D202",null,0,0,0,0,null,0,null," ",null,null,null,null," "]
[null,902,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I193,\"..\",I202)","v":"Soma de D193..D202"},null,null,"D203",null,{"$f":"SUM(K193:K202)","v":35270.400000000001},{"$f":"SUM(L193:L202)","v":35270.400000000001},{"$f":"SUM(M193:M202)","v":126.72},{"$f":"SUM(N193:N202)","v":126.72},null,{"$f":"SUM(P193:P202)","v":35270.400000000001},null," ",null,null,null,null," "]
[null,null,null,null,null,null,null,null,"D204",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",1200,"REMUNERAÇÃO ANUAL DE EQUIPAMENTOS",null,null,null,null,null,"D205",null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,"Sistema de Monitoramento e Bilhetagem",null,null,{"$f":"CONCATENATE(\" + \",I190)","v":" + D190"},null,null,"D206",null,{"$f":"+K190","v":73920},{"$f":"+L190","v":73920},{"$f":"+M190","v":1056},{"$f":"+N190","v":1056},null,{"$f":"VLOOKUP(I206,Base_d,calc_d,0)","v":73920},null," ",null,null,null,null," "]
[null,null,"Maquinas, Instalações e Equipamentos",null,null,{"$f":"CONCATENATE(\" + \",I203)","v":" + D203"},null,null,"D207",null,{"$f":"+K203","v":35270.400000000001},{"$f":"+L203","v":35270.400000000001},{"$f":"+M203","v":126.72},{"$f":"+N203","v":126.72},null,{"$f":"VLOOKUP(I207,Base_d,calc_d,0)","v":35270.400000000001},null," ",null,null,null,null," "]
[null,null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I206,\"..\",I207)","v":"Soma de D206..D207"},null,null,"D208",null,{"$f":"SUM(K206:K207)","v":109190.39999999999},{"$f":"SUM(L206:L207)","v":109190.39999999999},{"$f":"SUM(M206:M207)","v":1182.72},{"$f":"SUM(N206:N207)","v":1182.72},null,{"$f":"SUM(P206:P207)","v":109190.39999999999},null," ",null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"DR_Invest","index":10,"n_rows":423,"n_cols":18,"rows_kept":423,"cut":false,"hidden":false,"merged":[[206,5,206,6],[199,5,199,6],[200,5,200,6],[201,5,201,6],[202,5,202,6],[203,5,203,6],[166,5,166,6],[167,5,167,6],[194,5,194,6],[195,5,195,6],[196,5,196,6],[197,5,197,6],[182,5,182,6],[173,5,173,6],[174,5,174,6],[175,5,175,6],[198,5,198,6],[189,5,189,6],[190,5,190,6],[191,5,191,6],[192,5,192,6],[193,5,193,6],[106,5,106,6],[107,5,107,6],[108,5,108,6],[109,5,109,6],[110,5,110,6],[155,5,155,6],[151,5,151,6],[152,5,152,6],[153,5,153,6],[154,5,154,6],[123,5,123,6],[124,5,124,6],[125,5,125,6],[126,5,126,6],[127,5,127,6],[156,5,156,6],[160,5,160,6],[204,5,204,6],[72,5,72,6],[73,5,73,6],[74,5,74,6],[101,5,101,6],[102,5,102,6],[103,5,103,6],[104,5,104,6],[105,5,105,6],[96,5,96,6],[97,5,97,6],[98,5,98,6],[99,5,99,6],[100,5,100,6],[94,5,94,6],[95,5,95,6],[145,5,145,6],[146,5,146,6],[147,5,147,6],[148,5,148,6],[149,5,149,6],[150,5,150,6],[61,5,61,6],[62,5,62,6],[63,5,63,6],[91,5,91,6],[92,5,92,6],[93,5,93,6],[84,5,84,6],[85,5,85,6],[76,5,76,6],[77,5,77,6],[86,5,86,6],[87,5,87,6],[88,5,88,6],[69,5,69,6],[70,5,70,6],[81,5,81,6],[82,5,82,6],[83,5,83,6],[78,5,78,6],[79,5,79,6],[80,5,80,6],[71,5,71,6],[54,5,54,6],[55,5,55,6],[56,5,56,6],[57,5,57,6],[58,5,58,6],[59,5,59,6],[142,5,142,6],[143,5,143,6],[144,5,144,6],[75,5,75,6],[64,5,64,6],[65,5,65,6],[66,5,66,6],[118,5,118,6],[119,5,119,6],[120,5,120,6],[60,5,60,6],[121,5,121,6],[122,5,122,6],[137,5,137,6],[138,5,138,6],[139,5,139,6],[140,5,140,6],[141,5,141,6],[212,5,212,6],[215,5,215,6],[216,5,216,6],[217,5,217,6],[211,5,211,6],[163,5,163,6],[164,5,164,6],[165,5,165,6],[183,5,183,6],[186,5,186,6],[187,5,187,6],[188,5,188,6],[178,5,178,6],[179,5,179,6],[180,5,180,6],[181,5,181,6],[176,5,176,6],[177,5,177,6],[168,5,168,6],[169,5,169,6],[170,5,170,6],[171,5,171,6],[172,5,172,6],[205,5,205,6],[418,5,418,6],[419,5,419,6],[356,5,356,6],[420,5,420,6],[413,5,413,6],[350,5,350,6],[414,5,414,6],[357,5,357,6],[358,5,358,6],[359,5,359,6],[417,5,417,6],[411,5,411,6],[412,5,412,6],[355,5,355,6],[360,5,360,6],[364,5,364,6],[365,5,365,6],[376,5,376,6],[377,5,377,6],[378,5,378,6],[371,5,371,6],[372,5,372,6],[373,5,373,6],[374,5,374,6],[29,5,29,6],[134,5,134,6],[115,5,115,6],[116,5,116,6],[225,5,225,6],[8,1,9,1],[8,2,9,3],[209,5,209,6],[210,5,210,6],[128,5,128,6],[129,5,129,6],[130,5,130,6],[131,5,131,6],[132,5,132,6],[133,5,133,6],[11,1,11,2],[47,5,47,6],[48,5,48,6],[49,5,49,6],[50,5,50,6],[51,5,51,6],[52,5,52,6],[53,5,53,6],[218,5,218,6],[226,5,226,6],[227,5,227,6],[228,5,228,6],[229,5,229,6],[230,5,230,6],[231,5,231,6],[232,5,232,6],[233,5,233,6],[1,8,1,13],[5,1,5,6],[1,1,1,2],[2,1,2,6],[3,1,3,6],[4,1,4,6],[6,1,6,3],[222,5,222,6],[117,5,117,6],[8,5,8,8],[9,5,9,7],[23,5,23,6],[20,5,20,6],[21,5,21,6],[22,5,22,6],[17,5,17,6],[243,5,243,6],[244,5,244,6],[247,5,247,6],[248,5,248,6],[249,5,249,6],[250,5,250,6],[251,5,251,6],[252,5,252,6],[234,5,234,6],[235,5,235,6],[236,5,236,6],[237,5,237,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[242,5,242,6],[281,5,281,6],[282,5,282,6],[262,5,262,6],[263,5,263,6],[264,5,264,6],[265,5,265,6],[266,5,266,6],[253,5,253,6],[254,5,254,6],[255,5,255,6],[256,5,256,6],[257,5,257,6],[258,5,258,6],[259,5,259,6],[260,5,260,6],[261,5,261,6],[273,5,273,6],[274,5,274,6],[275,5,275,6],[276,5,276,6],[277,5,277,6],[278,5,278,6],[279,5,279,6],[280,5,280,6],[299,5,299,6],[300,5,300,6],[283,5,283,6],[284,5,284,6],[285,5,285,6],[286,5,286,6],[287,5,287,6],[301,5,301,6],[302,5,302,6],[291,5,291,6],[292,5,292,6],[295,5,295,6],[288,5,288,6],[289,5,289,6],[290,5,290,6],[296,5,296,6],[297,5,297,6],[298,5,298,6],[303,5,303,6],[304,5,304,6],[305,5,305,6],[306,5,306,6],[307,5,307,6],[308,5,308,6],[309,5,309,6],[310,5,310,6],[311,5,311,6],[312,5,312,6],[313,5,313,6],[314,5,314,6],[317,5,317,6],[318,5,318,6],[319,5,319,6],[320,5,320,6],[321,5,321,6],[322,5,322,6],[323,5,323,6],[324,5,324,6],[325,5,325,6],[326,5,326,6],[327,5,327,6],[328,5,328,6],[329,5,329,6],[330,5,330,6],[331,5,331,6],[332,5,332,6],[333,5,333,6],[334,5,334,6],[335,5,335,6],[336,5,336,6],[341,5,341,6],[342,5,342,6],[343,5,343,6],[344,5,344,6],[345,5,345,6],[346,5,346,6],[347,5,347,6],[348,5,348,6],[349,5,349,6],[351,5,351,6],[352,5,352,6],[353,5,353,6],[354,5,354,6],[383,5,383,6],[366,5,366,6],[367,5,367,6],[368,5,368,6],[369,5,369,6],[370,5,370,6],[405,5,405,6],[406,5,406,6],[361,5,361,6],[384,5,384,6],[375,5,375,6],[379,5,379,6],[380,5,380,6],[381,5,381,6],[382,5,382,6],[407,5,407,6],[396,5,396,6],[397,5,397,6],[398,5,398,6],[399,5,399,6],[400,5,400,6],[403,5,403,6],[404,5,404,6],[387,5,387,6],[388,5,388,6],[389,5,389,6],[390,5,390,6],[391,5,391,6],[392,5,392,6],[393,5,393,6],[394,5,394,6],[395,5,395,6],[401,5,401,6],[402,5,402,6]]}
[" "," "," "," "," "," "," "," "," "," ",{"$f":"+Tarifa!K27","v":3.2500203415360884},{"$f":"+Tarifa!L27","v":3.2500203415360884},{"$f":"+Tarifa!M27","v":4.3207416705511367E-3},{"$f":"+Tarifa!N27","v":3.5096211545982527E-3}," "," "," "," "]
[" ","DR_INVEST",null," ",null," ",null,null,"ÁREA DE DADOS E CÁLCULOS   - NÃO INCLUIR COLUNA",null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Cálculo Depreciação/Remuneração de Investimentos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"CONCATENATE(+Cenario!$D$10,\" - \",+Cenario!$E$18)","v":"Cenário - Prefeitura Chapecó - Base Edital - base 10/17 - PROPOSTA "},null,null,null,{"$f":"+Apura!$Z$11","v":"Cenário 02"},null,null,null,null,"Tarifa base",{"$f":"IF(Esc_tarifa_base=1,\"Antecipado\",\"Embarcado\")","v":"Embarcado"},null,null,null,null,null," "]
[" ",null,null,null," ",null,null," "," "," ",null,null,null,null,null,null,null," "]
[" ","ITEM","DISCRIMINAÇÃO",null,null,"Referência",null,null,null,null,{"$f":"+Apura!U11","v":"Cenário 01"},{"$f":"+Apura!V11","v":"Cenário 02"},{"$f":"+Apura!W11","v":"Cenário 03"},{"$f":"+Apura!X11","v":"Cenário 04"},null,"CALC FC",null," "]
[" ",null,null,null,null,"Data",null,null,{"$f":"CONCATENATE(\"E\",ROW())","v":"E10"},null,{"$f":"+Consumo!K10","v":"2017-10-31"},{"$f":"+Consumo!L10","v":"2017-10-31"},{"$f":"+Consumo!M10","v":"2018-08-31"},{"$f":"+Consumo!N10","v":"2018-08-31"},null,{"$f":"VLOOKUP(I10,Base_e,calc_d,0)","v":"2017-10-31"},null," "]
[" ",null,null,null,null,null,null,null,"E11",null,null,null,null,null,null,null,null," "]
[" ","INVESTSIMENTOS",null,null,null,null,null,null,"E12",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"E13",null,null,null,null,null,null,null,null," "]
[" ",101,"Deprecição/Amortização Mensal Investimentos",null,null,null,null,null,"E14",null,null,null,null,null,null,null,null," "]
[" ",null,"Terrenos",null,null,null,null,null,"E15",null,{"$f":"+K216","v":0},0,0,0,null,{"$f":"VLOOKUP(I15,Base_e,calc_d,0)","v":0},null," "]
[" ",null,"Construções",null,null,null,null,null,"E16",null,5625,5625,20.833333333333332,20.833333333333332,null,{"$f":"VLOOKUP(I16,Base_e,calc_d,0)","v":5625},null," "]
[" ",null,"Outorga",null,null,null,null,null,"E17",null,23377.575000000001,23377.575000000001,41.666666666666664,41.666666666666664,null,{"$f":"VLOOKUP(I17,Base_e,calc_d,0)","v":23377.575000000001},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I15,\"..\",I17)","v":"Soma de E15..E17"},null,null,"E18",null,{"$f":"SUM(K15:K17)","v":29002.575000000001},{"$f":"SUM(L15:L17)","v":29002.575000000001},{"$f":"SUM(M15:M17)","v":62.5},{"$f":"SUM(N15:N17)","v":62.5},null,{"$f":"VLOOKUP(I18,Base_e,calc_d,0)","v":29002.575000000001},null," "]
[" ",null,null,null,null,null,null,null,"E19",null,null,null,null,null,null,null,null," "]
[" ",102,"Remuneração Mensal de Investimentos",null,null,null,null,null,"E20",null,null,null,null,null,null,null,null," "]
[" ",null,"Terrenos",null,null,{"$f":"CONCATENATE(\" + \",I418)","v":" + E418"},null,null,"E21",null,{"$f":"+K418","v":50000},50000,100,100,null,{"$f":"VLOOKUP(I21,Base_e,calc_d,0)","v":50000},null," "]
[" ",null,"Construções",null,null,{"$f":"CONCATENATE(\" + \",I419)","v":" + E419"},null,null,"E22",null,27000,27000,100,100,null,{"$f":"VLOOKUP(I22,Base_e,calc_d,0)","v":27000},null," "]
[" ",null,"Outorga",null,null,{"$f":"CONCATENATE(\" + \",I420)","v":" + E420"},null,null,"E23",null,56106.18,56106.18,100,100,null,{"$f":"VLOOKUP(I23,Base_e,calc_d,0)","v":56106.18},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I21,\"..\",I23)","v":"Soma de E21..E23"},null,null,"E24",null,{"$f":"SUM(K21:K23)","v":133106.18},{"$f":"SUM(L21:L23)","v":133106.18},{"$f":"SUM(M21:M23)","v":300},{"$f":"SUM(N21:N23)","v":300},null,{"$f":"VLOOKUP(I24,Base_e,calc_d,0)","v":133106.18},null," "]
[" ",null,null,null,null,null,null,null,"E25",null,null,null,null,null,null,null,null," "]
[" ",104,"Valor dos Investimentos Iniciais",null,null,null,null,null,"E26",null,null,null,null,null,null,null,null," "]
[" ",null,"Terrenos",null,null,"CONSUMO",{"$f":"+Consumo!I376","v":"B376"},null,"E27",null,{"$f":"+Consumo!K376","v":5000000},{"$f":"+Consumo!L376","v":5000000},{"$f":"+Consumo!M376","v":10000},{"$f":"+Consumo!N376","v":10000},null,{"$f":"VLOOKUP(I27,Base_e,calc_d,0)","v":5000000},null," "]
[" ",null,"Construções",null,null,"CONSUMO",{"$f":"+Consumo!I377","v":"B377"},null,"E28",null,{"$f":"+Consumo!K377","v":2700000},{"$f":"+Consumo!L377","v":2700000},{"$f":"+Consumo!M377","v":10000},{"$f":"+Consumo!N377","v":10000},null,{"$f":"VLOOKUP(I28,Base_e,calc_d,0)","v":2700000},null," "]
[" ",null,"Outorga",null,null,"CONSUMO",{"$f":"+Consumo!I378","v":"B378"},null,"E29",null,{"$f":"+Consumo!K378","v":5610618},{"$f":"+Consumo!L378","v":5610618},{"$f":"+Consumo!M378","v":10000},{"$f":"+Consumo!N378","v":10000},null,{"$f":"VLOOKUP(I29,Base_e,calc_d,0)","v":5610618},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I27,\"..\",I29)","v":"Soma de E27..E29"},null,null,"E30",null,{"$f":"SUM(K27:K29)","v":13310618},{"$f":"SUM(L27:L29)","v":13310618},{"$f":"SUM(M27:M29)","v":30000},{"$f":"SUM(N27:N29)","v":30000},null,{"$f":"VLOOKUP(I30,Base_e,calc_d,0)","v":13310618},null," "]
[" ",null,null,null,null,null,null,null,"E31",null,null,null,null,null,null,null,null," "]
[" ",106,"VALOR RESIDUAL",null,null,null,null,null,"E32",null,"%","%","%","%",null,{"$f":"VLOOKUP(I32,Base_e,calc_d,0)","v":"%"},null," "]
[" ",null,"Terrenos",null,null,"CONSUMO",{"$f":"+Consumo!I382","v":"B382"},null,"E33",null,{"$f":"+Consumo!K382","v":1},{"$f":"+Consumo!L382","v":1},{"$f":"+Consumo!M382","v":1},{"$f":"+Consumo!N382","v":1},null,{"$f":"VLOOKUP(I33,Base_e,calc_d,0)","v":1},null," "]
[" ",null,"Construções",null,null,"CONSUMO",{"$f":"+Consumo!I383","v":"B383"},null,"E34",null,{"$f":"+Consumo!K383","v":0.5},{"$f":"+Consumo!L383","v":0.5},{"$f":"+Consumo!M383","v":0.5},{"$f":"+Consumo!N383","v":0.5},null,{"$f":"VLOOKUP(I34,Base_e,calc_d,0)","v":0.5},null," "]
[" ",null,"Outorga",null,null,"CONSUMO",{"$f":"+Consumo!I384","v":"B384"},null,"E35",null,{"$f":"+Consumo!K384","v":0},{"$f":"+Consumo!L384","v":0},{"$f":"+Consumo!M384","v":0},{"$f":"+Consumo!N384","v":0},null,{"$f":"VLOOKUP(I35,Base_e,calc_d,0)","v":0},null," "]
[" ",null,null,null,null,null,null,null,"E36",null,null,null,null,null,null,null,null," "]
[" ",105,"VIDA UTIL",null,null,null,null,null,"E37",null,"Anos","Anos","Anos","Anos",null,"Anos",null," "]
[" ",null,"Terrenos",null,null,"CONSUMO",{"$f":"+Consumo!I387","v":"B387"},null,"E38",null,{"$f":"+Consumo!K387","v":0},{"$f":"+Consumo!L387","v":0},{"$f":"+Consumo!M387","v":0},{"$f":"+Consumo!N387","v":0},null,{"$f":"VLOOKUP(I38,Base_e,calc_d,0)","v":0},null," "]
[" ",null,"Construções",null,null,"CONSUMO",{"$f":"+Consumo!I388","v":"B388"},null,"E39",null,{"$f":"+Consumo!K388","v":20},{"$f":"+Consumo!L388","v":20},{"$f":"+Consumo!M388","v":20},{"$f":"+Consumo!N388","v":20},null,{"$f":"VLOOKUP(I39,Base_e,calc_d,0)","v":20},null," "]
[" ",null,"Outorga",null,null,"CONSUMO",{"$f":"+Consumo!I389","v":"B389"},null,"E40",null,{"$f":"+Consumo!K389","v":20},{"$f":"+Consumo!L389","v":20},{"$f":"+Consumo!M389","v":20},{"$f":"+Consumo!N389","v":20},null,{"$f":"VLOOKUP(I40,Base_e,calc_d,0)","v":20},null," "]
[" ",null,null,null,null,null,null,null,"E41",null,null,null,null,null,null,null,null," "]
[" ",106,"Valor dos investimentos iniciais",null,null,null,null,null,"E42",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"E43",null,null,null,null,null,null,null,null," "]
[" ",null,"Ano inicial (base contrato)",null,null,"CONSUMO",{"$f":"+Consumo!I372","v":"B372"},null,"E44",null,{"$f":"+Consumo!K372","v":2018},{"$f":"+Consumo!L372","v":2018},{"$f":"+Consumo!M372","v":2018},{"$f":"+Consumo!N372","v":2018},null,{"$f":"VLOOKUP(I44,Base_e,calc_d,0)","v":2018},null," "]
[" ",null,"Ano atual",null,null,"CONSUMO",{"$f":"+Consumo!I373","v":"B373"},null,"E45",null,{"$f":"+Consumo!K373","v":2018},{"$f":"+Consumo!L373","v":2018},{"$f":"+Consumo!M373","v":2018},{"$f":"+Consumo!N373","v":2018},null,{"$f":"VLOOKUP(I45,Base_e,calc_d,0)","v":2018},null," "]
[" ",null,null,null,null,null,null,null,"E46",null,null,null,null,null,null,null,null," "]
[" ",10601,"Terrenos","Anos",null,null,null,null,"E47",null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"CONCATENATE(\"Ano \",D48-1,\" a \",D48)","v":"Ano 2017 a 2018"},2018,null,{"$f":"CONCATENATE(I$27,\" se igual ano atual\")","v":"E27 se igual ano atual"},null,null,"E48",null,{"$f":"+IF(K$45=$D48,K$27,0)","v":5000000},5000000,10000,10000,null,{"$f":"VLOOKUP(I48,Base_e,calc_d,0)","v":5000000},null," "]
[" ",null,"Ano 2018 a 2019",{"$f":"+D48+1","v":2019},null,{"$f":"CONCATENATE(I$27,\" se igual ano atual\")","v":"E27 se igual ano atual"},null,null,"E49",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2019 a 2020",{"$f":"+D49+1","v":2020},null,"E27 se igual ano atual",null,null,"E50",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2020 a 2021",{"$f":"+D50+1","v":2021},null,"E27 se igual ano atual",null,null,"E51",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2021 a 2022",{"$f":"+D51+1","v":2022},null,"E27 se igual ano atual",null,null,"E52",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2022 a 2023",2023,null,"E27 se igual ano atual",null,null,"E53",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2023 a 2024",2024,null,"E27 se igual ano atual",null,null,"E54",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2024 a 2025",2025,null,"E27 se igual ano atual",null,null,"E55",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2025 a 2026",2026,null,"E27 se igual ano atual",null,null,"E56",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2026 a 2027",2027,null,"E27 se igual ano atual",null,null,"E57",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2027 a 2028",2028,null,"E27 se igual ano atual",null,null,"E58",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2028 a 2029",2029,null,"E27 se igual ano atual",null,null,"E59",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2029 a 2030",2030,null,"E27 se igual ano atual",null,null,"E60",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2030 a 2031",2031,null,"E27 se igual ano atual",null,null,"E61",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2031 a 2032",2032,null,"E27 se igual ano atual",null,null,"E62",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2032 a 2033",2033,null,"E27 se igual ano atual",null,null,"E63",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2033 a 2034",2034,null,"E27 se igual ano atual",null,null,"E64",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2034 a 2035",2035,null,"E27 se igual ano atual",null,null,"E65",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2035 a 2036",2036,null,"E27 se igual ano atual",null,null,"E66",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2036 a 2037",2037,null,"E27 se igual ano atual",null,null,"E67",null,0,0,0,0,null,0,null," "]
[" ",null,null,null,null,null,null,null,"E68",null,null,null,null,null,null,null,null," "]
[" ",10602,"Construções","Anos",null,null,null,null,"E69",null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"CONCATENATE(\"Ano \",D70-1,\" a \",D70)","v":"Ano 2017 a 2018"},2018,null,{"$f":"CONCATENATE(I$28,\" se igual ano atual\")","v":"E28 se igual ano atual"},null,null,"E70",null,{"$f":"+IF(K$45=$D70,K$28,0)","v":2700000},2700000,10000,10000,null,{"$f":"VLOOKUP(I70,Base_e,calc_d,0)","v":2700000},null," "]
[" ",null,"Ano 2018 a 2019",{"$f":"+D70+1","v":2019},null,{"$f":"CONCATENATE(I$28,\" se igual ano atual\")","v":"E28 se igual ano atual"},null,null,"E71",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2019 a 2020",{"$f":"+D71+1","v":2020},null,"E28 se igual ano atual",null,null,"E72",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2020 a 2021",{"$f":"+D72+1","v":2021},null,"E28 se igual ano atual",null,null,"E73",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2021 a 2022",{"$f":"+D73+1","v":2022},null,"E28 se igual ano atual",null,null,{"$f":"CONCATENATE(\"E\",ROW())","v":"E74"},null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2022 a 2023",2023,null,"E28 se igual ano atual",null,null,"E75",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2023 a 2024",2024,null,"E28 se igual ano atual",null,null,"E76",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2024 a 2025",2025,null,"E28 se igual ano atual",null,null,"E77",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2025 a 2026",2026,null,"E28 se igual ano atual",null,null,"E78",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2026 a 2027",2027,null,"E28 se igual ano atual",null,null,"E79",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2027 a 2028",2028,null,"E28 se igual ano atual",null,null,"E80",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2028 a 2029",2029,null,"E28 se igual ano atual",null,null,"E81",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2029 a 2030",2030,null,"E28 se igual ano atual",null,null,"E82",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2030 a 2031",2031,null,"E28 se igual ano atual",null,null,"E83",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2031 a 2032",2032,null,"E28 se igual ano atual",null,null,"E84",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2032 a 2033",2033,null,"E28 se igual ano atual",null,null,"E85",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2033 a 2034",2034,null,"E28 se igual ano atual",null,null,"E86",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2034 a 2035",2035,null,"E28 se igual ano atual",null,null,"E87",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2035 a 2036",2036,null,"E28 se igual ano atual",null,null,"E88",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2036 a 2037",2037,null,"E28 se igual ano atual",null,null,"E89",null,0,0,0,0,null,0,null," "]
[" ",null,null,null,null,null,null,null,"E90",null,null,null,null,null,null,null,null," "]
[" ",10603,"Outorga","Anos",null,null,null,null,"E91",null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"CONCATENATE(\"Ano \",D92-1,\" a \",D92)","v":"Ano 2017 a 2018"},2018,null,{"$f":"CONCATENATE(I$29,\" se igual ano atual\")","v":"E29 se igual ano atual"},null,null,"E92",null,{"$f":"+IF(K$45=$D92,K$29,0)","v":5610618},5610618,10000,10000,null,{"$f":"VLOOKUP(I92,Base_e,calc_d,0)","v":5610618},null," "]
[" ",null,"Ano 2018 a 2019",{"$f":"+D92+1","v":2019},null,{"$f":"CONCATENATE(I$29,\" se igual ano atual\")","v":"E29 se igual ano atual"},null,null,"E93",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2019 a 2020",{"$f":"+D93+1","v":2020},null,"E29 se igual ano atual",null,null,"E94",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2020 a 2021",{"$f":"+D94+1","v":2021},null,"E29 se igual ano atual",null,null,"E95",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2021 a 2022",{"$f":"+D95+1","v":2022},null,"E29 se igual ano atual",null,null,"E96",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2022 a 2023",2023,null,"E29 se igual ano atual",null,null,"E97",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2023 a 2024",2024,null,"E29 se igual ano atual",null,null,"E98",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2024 a 2025",2025,null,"E29 se igual ano atual",null,null,"E99",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2025 a 2026",2026,null,"E29 se igual ano atual",null,null,"E100",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2026 a 2027",2027,null,"E29 se igual ano atual",null,null,"E101",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2027 a 2028",2028,null,"E29 se igual ano atual",null,null,"E102",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2028 a 2029",2029,null,"E29 se igual ano atual",null,null,"E103",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2029 a 2030",2030,null,"E29 se igual ano atual",null,null,"E104",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2030 a 2031",2031,null,"E29 se igual ano atual",null,null,"E105",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2031 a 2032",2032,null,"E29 se igual ano atual",null,null,"E106",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2032 a 2033",2033,null,"E29 se igual ano atual",null,null,"E107",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2033 a 2034",2034,null,"E29 se igual ano atual",null,null,"E108",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2034 a 2035",2035,null,"E29 se igual ano atual",null,null,"E109",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2035 a 2036",2036,null,"E29 se igual ano atual",null,null,"E110",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2036 a 2037",2037,null,"E29 se igual ano atual",null,null,"E111",null,0,0,0,0,null,0,null," "]
[" ",null,null,null,null,null,null,null,"E112",null,null,null,null,null,null,null,null," "]
[" ",200,"FATORES DE DEPRECIAÇÃO e AMORTIZAÇÃO",null,null,null,null,null,"E113",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"E114",null,null,null,null,null,null,null,null," "]
[" ",201,"Construções","Anos",null,null,null,null,"E115",null,"C depr anual","C depr anual","C depr anual","C depr anual",null,"Anos",null," "]
[" ",null,{"$f":"CONCATENATE(\"Ano \",D116-1,\" a \",D116)","v":"Ano 0 a 1"},1,null,{"$f":"CONCATENATE(\" 1/ \",I$39,\" x (1-\",I$34,\")\")","v":" 1/ E39 x (1-E34)"},null,null,"E116",null,{"$f":"1/K$39*(1-K$34)","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,{"$f":"VLOOKUP(I116,Base_e,calc_d,0)","v":2.5000000000000001E-2},null," "]
[" ",null,{"$f":"CONCATENATE(\"Ano \",D117-1,\" a \",D117)","v":"Ano 1 a 2"},{"$f":"+D116+1","v":2},null," 1/ E39 x (1-E34)",null,null,"E117",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null," "]
[" ",null,"Ano 2 a 3",{"$f":"+D117+1","v":3},null," 1/ E39 x (1-E34)",null,null,"E118",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null," "]
[" ",null,"Ano 3 a 4",{"$f":"+D118+1","v":4},null," 1/ E39 x (1-E34)",null,null,"E119",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null," "]
[" ",null,"Ano 4 a 5",{"$f":"+D119+1","v":5},null," 1/ E39 x (1-E34)",null,null,"E120",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null," "]
[" ",null,"Ano 5 a 6",6,null," 1/ E39 x (1-E34)",null,null,"E121",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null," "]
[" ",null,"Ano 6 a 7",7,null," 1/ E39 x (1-E34)",null,null,"E122",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null," "]
[" ",null,"Ano 7 a 8",8,null," 1/ E39 x (1-E34)",null,null,"E123",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null," "]
[" ",null,"Ano 8 a 9",9,null," 1/ E39 x (1-E34)",null,null,"E124",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null," "]
[" ",null,"Ano 9 a 10",10,null," 1/ E39 x (1-E34)",null,null,"E125",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null," "]
[" ",null,"Ano 10 a 11",11,null," 1/ E39 x (1-E34)",null,null,"E126",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null," "]
[" ",null,"Ano 11 a 12",12,null," 1/ E39 x (1-E34)",null,null,"E127",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null," "]
[" ",null,"Ano 12 a 13",13,null," 1/ E39 x (1-E34)",null,null,"E128",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null," "]
[" ",null,"Ano 13 a 14",14,null," 1/ E39 x (1-E34)",null,null,"E129",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null," "]
[" ",null,"Ano 14 a 15",15,null," 1/ E39 x (1-E34)",null,null,"E130",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null," "]
[" ",null,"Ano 15 a 16",16,null," 1/ E39 x (1-E34)",null,null,"E131",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null," "]
[" ",null,"Ano 16 a 17",17,null," 1/ E39 x (1-E34)",null,null,"E132",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null," "]
[" ",null,"Ano 17 a 18",18,null," 1/ E39 x (1-E34)",null,null,"E133",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null," "]
[" ",null,"Ano 18 a 19",19,null," 1/ E39 x (1-E34)",null,null,"E134",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null," "]
[" ",null,"Ano 19 a 20",20,null," 1/ E39 x (1-E34)",null,null,"E135",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null," "]
[" ",null,null,null,null,null,null,null,"E136",null,null,null,null,null,null,null,null," "]
[" ",202,"Outorga","Anos",null,null,null,null,"E137",null,"C depr anual","C depr anual","C depr anual","C depr anual",null,"Anos",null," "]
[" ",null,{"$f":"CONCATENATE(\"Ano \",D138-1,\" a \",D138)","v":"Ano 0 a 1"},1,null,{"$f":"CONCATENATE(\" 1/ \",I$40,\" x (1-\",I$35,\")\")","v":" 1/ E40 x (1-E35)"},null,null,{"$f":"CONCATENATE(\"E\",ROW())","v":"E138"},null,{"$f":"1/K$40*(1-K$35)","v":0.05},0.05,0.05,0.05,null,{"$f":"VLOOKUP(I138,Base_e,calc_d,0)","v":0.05},null," "]
[" ",null,"Ano 1 a 2",{"$f":"+D138+1","v":2},null," 1/ E40 x (1-E35)",null,null,"E139",null,0.05,0.05,0.05,0.05,null,0.05,null," "]
[" ",null,"Ano 2 a 3",{"$f":"+D139+1","v":3},null," 1/ E40 x (1-E35)",null,null,"E140",null,0.05,0.05,0.05,0.05,null,0.05,null," "]
[" ",null,"Ano 3 a 4",4,null," 1/ E40 x (1-E35)",null,null,"E141",null,0.05,0.05,0.05,0.05,null,0.05,null," "]
[" ",null,"Ano 4 a 5",5,null," 1/ E40 x (1-E35)",null,null,"E142",null,0.05,0.05,0.05,0.05,null,0.05,null," "]
[" ",null,"Ano 5 a 6",6,null," 1/ E40 x (1-E35)",null,null,"E143",null,0.05,0.05,0.05,0.05,null,0.05,null," "]
[" ",null,"Ano 6 a 7",7,null," 1/ E40 x (1-E35)",null,null,"E144",null,0.05,0.05,0.05,0.05,null,0.05,null," "]
[" ",null,"Ano 7 a 8",8,null," 1/ E40 x (1-E35)",null,null,"E145",null,0.05,0.05,0.05,0.05,null,0.05,null," "]
[" ",null,"Ano 8 a 9",9,null," 1/ E40 x (1-E35)",null,null,"E146",null,0.05,0.05,0.05,0.05,null,0.05,null," "]
[" ",null,"Ano 9 a 10",10,null," 1/ E40 x (1-E35)",null,null,"E147",null,0.05,0.05,0.05,0.05,null,0.05,null," "]
[" ",null,"Ano 10 a 11",11,null," 1/ E40 x (1-E35)",null,null,"E148",null,0.05,0.05,0.05,0.05,null,0.05,null," "]
[" ",null,"Ano 11 a 12",12,null," 1/ E40 x (1-E35)",null,null,"E149",null,0.05,0.05,0.05,0.05,null,0.05,null," "]
[" ",null,"Ano 12 a 13",13,null," 1/ E40 x (1-E35)",null,null,"E150",null,0.05,0.05,0.05,0.05,null,0.05,null," "]
[" ",null,"Ano 13 a 14",14,null," 1/ E40 x (1-E35)",null,null,"E151",null,0.05,0.05,0.05,0.05,null,0.05,null," "]
[" ",null,"Ano 14 a 15",15,null," 1/ E40 x (1-E35)",null,null,"E152",null,0.05,0.05,0.05,0.05,null,0.05,null," "]
[" ",null,"Ano 15 a 16",16,null," 1/ E40 x (1-E35)",null,null,"E153",null,0.05,0.05,0.05,0.05,null,0.05,null," "]
[" ",null,"Ano 16 a 17",17,null," 1/ E40 x (1-E35)",null,null,"E154",null,0.05,0.05,0.05,0.05,null,0.05,null," "]
[" ",null,"Ano 17 a 18",18,null," 1/ E40 x (1-E35)",null,null,"E155",null,0.05,0.05,0.05,0.05,null,0.05,null," "]
[" ",null,"Ano 18 a 19",19,null," 1/ E40 x (1-E35)",null,null,"E156",null,0.05,0.05,0.05,0.05,null,0.05,null," "]
[" ",null,"Ano 19 a 20",20,null," 1/ E40 x (1-E35)",null,null,"E157",null,0.05,0.05,0.05,0.05,null,0.05,null," "]
[" ",null,null,null,null,null,null,null,"E158",null,null,null,null,null,null,null,null," "]
[" ",204,"CÁLCULO DA DEPRECIAÇÃO ANUAL",null,null,null,null,null,"E159",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"E160",null,null,null,null,null,null,null,null," "]
[" ",20401,"Terrenos","Anos",null,"Sem depreciação",null,null,"E161",null,0,0,0,0,null,{"$f":"VLOOKUP(I161,Base_e,calc_d,0)","v":0},null," "]
[" ",null,null,null,null,null,null,null,"E162",null,null,null,null,null,null,null,null," "]
[" ",20402,"Edificações","Anos",null,null,null,null,"E163",null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"CONCATENATE(\"Ano \",D164-1,\" a \",D164)","v":"Ano 2017 a 2018"},2018,null,{"$f":"CONCATENATE(I70,\" x \",I116)","v":"E70 x E116"},null,null,"E164",null,{"$f":"+K70*K116","v":67500},67500,250,250,null,{"$f":"VLOOKUP(I164,Base_e,calc_d,0)","v":67500},null," "]
[" ",null,"Ano 2018 a 2019",{"$f":"+D164+1","v":2019},null,"E71 x E117",null,null,"E165",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2019 a 2020",{"$f":"+D165+1","v":2020},null,"E72 x E118",null,null,"E166",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2020 a 2021",{"$f":"+D166+1","v":2021},null,"E73 x E119",null,null,"E167",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2021 a 2022",{"$f":"+D167+1","v":2022},null,"E74 x E120",null,null,"E168",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2022 a 2023",2023,null,"E75 x E121",null,null,"E169",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2023 a 2024",2024,null,"E76 x E122",null,null,"E170",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2024 a 2025",2025,null,"E77 x E123",null,null,"E171",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2025 a 2026",2026,null,"E78 x E124",null,null,"E172",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2026 a 2027",2027,null,"E79 x E125",null,null,"E173",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2027 a 2028",2028,null,"E80 x E126",null,null,"E174",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2028 a 2029",2029,null,"E81 x E127",null,null,"E175",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2029 a 2030",2030,null,"E82 x E128",null,null,"E176",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2030 a 2031",2031,null,"E83 x E129",null,null,"E177",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2031 a 2032",2032,null,"E84 x E130",null,null,"E178",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2032 a 2033",2033,null,"E85 x E131",null,null,"E179",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2033 a 2034",2034,null,"E86 x E132",null,null,"E180",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2034 a 2035",2035,null,"E87 x E133",null,null,"E181",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2035 a 2036",2036,null,"E88 x E134",null,null,"E182",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2036 a 2037",2037,null,"E89 x E135",null,null,"E183",null,0,0,0,0,null,0,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I164,\"..\",I183)","v":"Soma de E164..E183"},null,null,"E184",null,{"$f":"SUM(K164:K183)","v":67500},{"$f":"SUM(L164:L183)","v":67500},{"$f":"SUM(M164:M183)","v":250},{"$f":"SUM(N164:N183)","v":250},null,67500,null," "]
[" ",null,null,null,null,null,null,null,"E185",null,null,null,null,null,null,null,null," "]
[" ",20403,"Outorga","Anos",null,null,null,null,"E186",null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"CONCATENATE(\"Ano \",D187-1,\" a \",D187)","v":"Ano 2017 a 2018"},2018,null,{"$f":"CONCATENATE(I92,\" x \",I138)","v":"E92 x E138"},null,null,"E187",null,{"$f":"+K92*K138","v":280530.90000000002},280530.90000000002,500,500,null,{"$f":"VLOOKUP(I187,Base_e,calc_d,0)","v":280530.90000000002},null," "]
[" ",null,"Ano 2018 a 2019",{"$f":"+D187+1","v":2019},null,"E93 x E139",null,null,"E188",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2019 a 2020",{"$f":"+D188+1","v":2020},null,"E94 x E140",null,null,"E189",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2020 a 2021",{"$f":"+D189+1","v":2021},null,"E95 x E141",null,null,"E190",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2021 a 2022",{"$f":"+D190+1","v":2022},null,"E96 x E142",null,null,"E191",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2022 a 2023",2023,null,"E97 x E143",null,null,"E192",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2023 a 2024",2024,null,"E98 x E144",null,null,"E193",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2024 a 2025",2025,null,"E99 x E145",null,null,"E194",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2025 a 2026",2026,null,"E100 x E146",null,null,"E195",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2026 a 2027",2027,null,"E101 x E147",null,null,"E196",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2027 a 2028",2028,null,"E102 x E148",null,null,"E197",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2028 a 2029",2029,null,"E103 x E149",null,null,"E198",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2029 a 2030",2030,null,"E104 x E150",null,null,"E199",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2030 a 2031",2031,null,"E105 x E151",null,null,"E200",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2031 a 2032",2032,null,"E106 x E152",null,null,"E201",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2032 a 2033",2033,null,"E107 x E153",null,null,{"$f":"CONCATENATE(\"E\",ROW())","v":"E202"},null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2033 a 2034",2034,null,"E108 x E154",null,null,"E203",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2034 a 2035",2035,null,"E109 x E155",null,null,"E204",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2035 a 2036",2036,null,"E110 x E156",null,null,"E205",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2036 a 2037",2037,null,"E111 x E157",null,null,"E206",null,0,0,0,0,null,0,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I187,\"..\",I206)","v":"Soma de E187..E206"},null,null,"E207",null,{"$f":"SUM(K187:K206)","v":280530.90000000002},{"$f":"SUM(L187:L206)","v":280530.90000000002},{"$f":"SUM(M187:M206)","v":500},{"$f":"SUM(N187:N206)","v":500},null,280530.90000000002,null," "]
[" ",null,null,null,null,null,null,null,"E208",null,null,null,null,null,null,null,null," "]
[" ",204,"TOTAL VALOR DEPRECIAÇÃO ANUAL",null,null,null,null,null,"E209",null,null,null,null,null,null,null,null," "]
[" ",null,"Terrenos",null,null,"Sem depreciação",null,null,"E210",null,0,0,0,0,null,{"$f":"VLOOKUP(I210,Base_e,calc_d,0)","v":0},null," "]
[" ",null,"Construções",null,null,{"$f":"CONCATENATE(\" + \",I184)","v":" + E184"},null,null,"E211",null,{"$f":"+K184","v":67500},{"$f":"+L184","v":67500},{"$f":"+M184","v":250},{"$f":"+N184","v":250},null,{"$f":"VLOOKUP(I211,Base_e,calc_d,0)","v":67500},null," "]
[" ",null,"Outorga",null,null,{"$f":"CONCATENATE(\" + \",I207)","v":" + E207"},null,null,"E212",null,{"$f":"+K207","v":280530.90000000002},{"$f":"+L207","v":280530.90000000002},{"$f":"+M207","v":500},{"$f":"+N207","v":500},null,{"$f":"VLOOKUP(I212,Base_e,calc_d,0)","v":280530.90000000002},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I210,\"..\",I212)","v":"Soma de E210..E212"},null,null,"E213",null,{"$f":"SUM(K210:K212)","v":348030.9},{"$f":"SUM(L210:L212)","v":348030.9},{"$f":"SUM(M210:M212)","v":750},{"$f":"SUM(N210:N212)","v":750},null,{"$f":"VLOOKUP(I213,Base_e,calc_d,0)","v":348030.9},null," "]
[" ",null,null,null,null,null,null,null,"E214",null,null,null,null,null,null,null,null," "]
[" ",205,"VALOR DEPRECIAÇÃO MENSAL",null,null,null,null,null,"E215",null,null,null,null,null,null,null,null," "]
[" ",null,"Terrenos",null,null,"Sem depreciação",null,null,"E216",null,{"$f":"ROUND(+K210/12,2)","v":0},{"$f":"ROUND(+L210/12,2)","v":0},{"$f":"ROUND(+M210/12,2)","v":0},{"$f":"ROUND(+N210/12,2)","v":0},null,{"$f":"VLOOKUP(I216,Base_e,calc_d,0)","v":0},null," "]
[" ",null,"Construções",null,null,{"$f":"CONCATENATE(I39,\" x \",I123)","v":"E39 x E123"},null,null,"E217",null,{"$f":"+K211/12","v":5625},5625,20.833333333333332,20.833333333333332,null,{"$f":"VLOOKUP(I217,Base_e,calc_d,0)","v":5625},null," "]
[" ",null,"Outorga",null,null,{"$f":"CONCATENATE(I40,\" x \",I145)","v":"E40 x E145"},null,null,"E218",null,23377.575000000001,23377.575000000001,41.666666666666664,41.666666666666664,null,{"$f":"VLOOKUP(I218,Base_e,calc_d,0)","v":23377.575000000001},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I216,\"..\",I218)","v":"Soma de E216..E218"},null,null,"E219",null,{"$f":"SUM(K216:K218)","v":29002.575000000001},{"$f":"SUM(L216:L218)","v":29002.575000000001},{"$f":"SUM(M216:M218)","v":62.5},{"$f":"SUM(N216:N218)","v":62.5},null,{"$f":"VLOOKUP(I219,Base_e,calc_d,0)","v":29002.575000000001},null," "]
[" ",null,null,null,null,null,null,null,"E220",null,null,null,null,null,null,null,null," "]
[" ",206,"SALDOS DE INVESTIMENTO A DEPRECIAR",null,null,null,null,null,"E221",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"E222",null,null,null,null,null,null,null,null," "]
[" ",20601,"Terrenos","Anos",null,"Sem depreciação",null,null,"E223",null,1,1,1,1,null,{"$f":"VLOOKUP(I223,Base_e,calc_d,0)","v":1},null," "]
[" ",null,null,null,null,null,null,null,"E224",null,null,null,null,null,null,null,null," "]
[" ",20602,"Edificações","Anos",null,null,null,null,"E225",null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"CONCATENATE(\"Ano \",D226-1,\" a \",D226)","v":"Ano 2017 a 2018"},2018,null,"Saldo inicial",null,null,"E226",null,1,1,1,1,null,{"$f":"VLOOKUP(I226,Base_e,calc_d,0)","v":1},null," "]
[" ",null,"Ano 2018 a 2019",{"$f":"+D226+1","v":2019},null,{"$f":"CONCATENATE(I226,\" - \",I116)","v":"E226 - E116"},null,null,"E227",null,{"$f":"+K226-K116","v":0.97499999999999998},{"$f":"+L226-L116","v":0.97499999999999998},{"$f":"+M226-M116","v":0.97499999999999998},{"$f":"+N226-N116","v":0.97499999999999998},null,{"$f":"VLOOKUP(I227,Base_e,calc_d,0)","v":0.97499999999999998},null," "]
[" ",null,"Ano 2019 a 2020",{"$f":"+D227+1","v":2020},null,"E227 - E117",null,null,"E228",null,0.95,0.95,0.95,0.95,null,{"$f":"VLOOKUP(I228,Base_e,calc_d,0)","v":0.95},null," "]
[" ",null,"Ano 2020 a 2021",{"$f":"+D228+1","v":2021},null,"E228 - E118",null,null,"E229",null,0.92499999999999993,0.92499999999999993,0.92499999999999993,0.92499999999999993,null,{"$f":"VLOOKUP(I229,Base_e,calc_d,0)","v":0.92499999999999993},null," "]
[" ",null,"Ano 2021 a 2022",{"$f":"+D229+1","v":2022},null,"E229 - E119",null,null,"E230",null,0.89999999999999991,0.89999999999999991,0.89999999999999991,0.89999999999999991,null,0.89999999999999991,null," "]
[" ",null,"Ano 2022 a 2023",2023,null,"E230 - E120",null,null,"E231",null,0.87499999999999989,0.87499999999999989,0.87499999999999989,0.87499999999999989,null,0.87499999999999989,null," "]
[" ",null,"Ano 2023 a 2024",2024,null,"E231 - E121",null,null,"E232",null,0.84999999999999987,0.84999999999999987,0.84999999999999987,0.84999999999999987,null,0.84999999999999987,null," "]
[" ",null,"Ano 2024 a 2025",2025,null,"E232 - E122",null,null,"E233",null,0.82499999999999984,0.82499999999999984,0.82499999999999984,0.82499999999999984,null,0.82499999999999984,null," "]
[" ",null,"Ano 2025 a 2026",2026,null,"E233 - E123",null,null,"E234",null,0.79999999999999982,0.79999999999999982,0.79999999999999982,0.79999999999999982,null,0.79999999999999982,null," "]
[" ",null,"Ano 2026 a 2027",2027,null,"E234 - E124",null,null,"E235",null,0.7749999999999998,0.7749999999999998,0.7749999999999998,0.7749999999999998,null,0.7749999999999998,null," "]
[" ",null,"Ano 2027 a 2028",2028,null,"E235 - E125",null,null,"E236",null,0.74999999999999978,0.74999999999999978,0.74999999999999978,0.74999999999999978,null,0.74999999999999978,null," "]
[" ",null,"Ano 2028 a 2029",2029,null,"E236 - E126",null,null,"E237",null,0.72499999999999976,0.72499999999999976,0.72499999999999976,0.72499999999999976,null,0.72499999999999976,null," "]
[" ",null,"Ano 2029 a 2030",2030,null,"E237 - E127",null,null,"E238",null,0.69999999999999973,0.69999999999999973,0.69999999999999973,0.69999999999999973,null,0.69999999999999973,null," "]
[" ",null,"Ano 2030 a 2031",2031,null,"E238 - E128",null,null,"E239",null,0.67499999999999971,0.67499999999999971,0.67499999999999971,0.67499999999999971,null,0.67499999999999971,null," "]
[" ",null,"Ano 2031 a 2032",2032,null,"E239 - E129",null,null,"E240",null,0.64999999999999969,0.64999999999999969,0.64999999999999969,0.64999999999999969,null,0.64999999999999969,null," "]
[" ",null,"Ano 2032 a 2033",2033,null,"E240 - E130",null,null,"E241",null,0.62499999999999967,0.62499999999999967,0.62499999999999967,0.62499999999999967,null,0.62499999999999967,null," "]
[" ",null,"Ano 2033 a 2034",2034,null,"E241 - E131",null,null,"E242",null,0.59999999999999964,0.59999999999999964,0.59999999999999964,0.59999999999999964,null,0.59999999999999964,null," "]
[" ",null,"Ano 2034 a 2035",2035,null,"E242 - E132",null,null,"E243",null,0.57499999999999962,0.57499999999999962,0.57499999999999962,0.57499999999999962,null,0.57499999999999962,null," "]
[" ",null,"Ano 2035 a 2036",2036,null,"E243 - E133",null,null,"E244",null,0.5499999999999996,0.5499999999999996,0.5499999999999996,0.5499999999999996,null,0.5499999999999996,null," "]
[" ",null,"Ano 2036 a 2037",2037,null,"E244 - E134",null,null,"E245",null,0.52499999999999958,0.52499999999999958,0.52499999999999958,0.52499999999999958,null,0.52499999999999958,null," "]
[" ",null,null,null,null,null,null,null,"E246",null,null,null,null,null,null,null,null," "]
[" ",20603,"Outorga","Anos",null,null,null,null,"E247",null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"CONCATENATE(\"Ano \",D248-1,\" a \",D248)","v":"Ano 2017 a 2018"},2018,null,{"$f":"CONCATENATE(I247,\" - \",I137)","v":"E247 - E137"},null,null,"E248",null,1,1,1,1,null,{"$f":"VLOOKUP(I248,Base_e,calc_d,0)","v":1},null," "]
[" ",null,"Ano 2018 a 2019",{"$f":"+D248+1","v":2019},null,"E248 - E138",null,null,"E249",null,{"$f":"+K248-K138","v":0.95},{"$f":"+L248-L138","v":0.95},{"$f":"+M248-M138","v":0.95},{"$f":"+N248-N138","v":0.95},null,{"$f":"VLOOKUP(I249,Base_e,calc_d,0)","v":0.95},null," "]
[" ",null,"Ano 2019 a 2020",{"$f":"+D249+1","v":2020},null,"E249 - E139",null,null,"E250",null,0.89999999999999991,0.89999999999999991,0.89999999999999991,0.89999999999999991,null,{"$f":"VLOOKUP(I250,Base_e,calc_d,0)","v":0.89999999999999991},null," "]
[" ",null,"Ano 2020 a 2021",{"$f":"+D250+1","v":2021},null,"E250 - E140",null,null,"E251",null,0.84999999999999987,0.84999999999999987,0.84999999999999987,0.84999999999999987,null,0.84999999999999987,null," "]
[" ",null,"Ano 2021 a 2022",{"$f":"+D251+1","v":2022},null,"E251 - E141",null,null,"E252",null,0.79999999999999982,0.79999999999999982,0.79999999999999982,0.79999999999999982,null,0.79999999999999982,null," "]
[" ",null,"Ano 2022 a 2023",2023,null,"E252 - E142",null,null,"E253",null,0.74999999999999978,0.74999999999999978,0.74999999999999978,0.74999999999999978,null,0.74999999999999978,null," "]
[" ",null,"Ano 2023 a 2024",2024,null,"E253 - E143",null,null,"E254",null,0.69999999999999973,0.69999999999999973,0.69999999999999973,0.69999999999999973,null,0.69999999999999973,null," "]
[" ",null,"Ano 2024 a 2025",2025,null,"E254 - E144",null,null,"E255",null,0.64999999999999969,0.64999999999999969,0.64999999999999969,0.64999999999999969,null,0.64999999999999969,null," "]
[" ",null,"Ano 2025 a 2026",2026,null,"E255 - E145",null,null,"E256",null,0.59999999999999964,0.59999999999999964,0.59999999999999964,0.59999999999999964,null,0.59999999999999964,null," "]
[" ",null,"Ano 2026 a 2027",2027,null,"E256 - E146",null,null,"E257",null,0.5499999999999996,0.5499999999999996,0.5499999999999996,0.5499999999999996,null,0.5499999999999996,null," "]
[" ",null,"Ano 2027 a 2028",2028,null,"E257 - E147",null,null,"E258",null,0.49999999999999961,0.49999999999999961,0.49999999999999961,0.49999999999999961,null,0.49999999999999961,null," "]
[" ",null,"Ano 2028 a 2029",2029,null,"E258 - E148",null,null,"E259",null,0.44999999999999962,0.44999999999999962,0.44999999999999962,0.44999999999999962,null,0.44999999999999962,null," "]
[" ",null,"Ano 2029 a 2030",2030,null,"E259 - E149",null,null,"E260",null,0.39999999999999963,0.39999999999999963,0.39999999999999963,0.39999999999999963,null,0.39999999999999963,null," "]
[" ",null,"Ano 2030 a 2031",2031,null,"E260 - E150",null,null,"E261",null,0.34999999999999964,0.34999999999999964,0.34999999999999964,0.34999999999999964,null,0.34999999999999964,null," "]
[" ",null,"Ano 2031 a 2032",2032,null,"E261 - E151",null,null,"E262",null,0.29999999999999966,0.29999999999999966,0.29999999999999966,0.29999999999999966,null,0.29999999999999966,null," "]
[" ",null,"Ano 2032 a 2033",2033,null,"E262 - E152",null,null,"E263",null,0.24999999999999967,0.24999999999999967,0.24999999999999967,0.24999999999999967,null,0.24999999999999967,null," "]
[" ",null,"Ano 2033 a 2034",2034,null,"E263 - E153",null,null,"E264",null,0.19999999999999968,0.19999999999999968,0.19999999999999968,0.19999999999999968,null,0.19999999999999968,null," "]
[" ",null,"Ano 2034 a 2035",2035,null,"E264 - E154",null,null,"E265",null,0.14999999999999969,0.14999999999999969,0.14999999999999969,0.14999999999999969,null,0.14999999999999969,null," "]
[" ",null,"Ano 2035 a 2036",2036,null,"E265 - E155",null,null,{"$f":"CONCATENATE(\"E\",ROW())","v":"E266"},null,9.9999999999999686E-2,9.9999999999999686E-2,9.9999999999999686E-2,9.9999999999999686E-2,null,9.9999999999999686E-2,null," "]
[" ",null,"Ano 2036 a 2037",2037,null,"E266 - E156",null,null,"E267",null,4.9999999999999684E-2,4.9999999999999684E-2,4.9999999999999684E-2,4.9999999999999684E-2,null,4.9999999999999684E-2,null," "]
[" ",null,null,null,null,null,null,null,"E268",null,null,null,null,null,null,null,null," "]
[" ",300,"REMUNERAÇÃO DE INVESTIMENTOS",null,null,null,null,null,"E269",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"E270",null,null,null,null,null,null,null,null," "]
[" ",301,"Fatores de Remuneração de Investimentos",null,null,null,null,null,"E271",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"E272",null,null,null,null,null,null,null,null," "]
[" ",30101,"Terrenos","Anos",null,null,null,null,"E273",null,"Fat Rem. Anual","Fat Rem. Anual","Fat Rem. Anual","Fat Rem. Anual",null,"Fat Rem. Anual",null," "]
[" ",null,{"$f":"CONCATENATE(\"Ano \",D274-1,\" a \",D274)","v":"Ano 2017 a 2018"},2018,null,{"$f":"CONCATENATE(I$223,\" x \",Taxa_remuner)","v":"E223 x 0,12"},null,null,"E274",null,{"$f":"+K$223*Taxa_remuner","v":0.12},0.12,0.12,0.12,null,{"$f":"VLOOKUP(I274,Base_e,calc_d,0)","v":0.12},null," "]
[" ",null,"Ano 2018 a 2019",{"$f":"+D274+1","v":2019},null,{"$f":"CONCATENATE(I224,\" x \",Taxa_remuner)","v":"E224 x 0,12"},null,null,"E275",null,0.12,0.12,0.12,0.12,null,0.12,null," "]
[" ",null,"Ano 2019 a 2020",{"$f":"+D275+1","v":2020},null,"E225 x 0,12",null,null,"E276",null,0.12,0.12,0.12,0.12,null,0.12,null," "]
[" ",null,"Ano 2020 a 2021",2021,null,"E226 x 0,12",null,null,"E277",null,0.12,0.12,0.12,0.12,null,0.12,null," "]
[" ",null,"Ano 2021 a 2022",2022,null,"E227 x 0,12",null,null,"E278",null,0.12,0.12,0.12,0.12,null,0.12,null," "]
[" ",null,"Ano 2022 a 2023",2023,null,"E228 x 0,12",null,null,"E279",null,0.12,0.12,0.12,0.12,null,0.12,null," "]
[" ",null,"Ano 2023 a 2024",2024,null,"E229 x 0,12",null,null,"E280",null,0.12,0.12,0.12,0.12,null,0.12,null," "]
[" ",null,"Ano 2024 a 2025",2025,null,"E230 x 0,12",null,null,"E281",null,0.12,0.12,0.12,0.12,null,0.12,null," "]
[" ",null,"Ano 2025 a 2026",2026,null,"E231 x 0,12",null,null,"E282",null,0.12,0.12,0.12,0.12,null,0.12,null," "]
[" ",null,"Ano 2026 a 2027",2027,null,"E232 x 0,12",null,null,"E283",null,0.12,0.12,0.12,0.12,null,0.12,null," "]
[" ",null,"Ano 2027 a 2028",2028,null,"E233 x 0,12",null,null,"E284",null,0.12,0.12,0.12,0.12,null,0.12,null," "]
[" ",null,"Ano 2028 a 2029",2029,null,"E234 x 0,12",null,null,"E285",null,0.12,0.12,0.12,0.12,null,0.12,null," "]
[" ",null,"Ano 2029 a 2030",2030,null,"E235 x 0,12",null,null,"E286",null,0.12,0.12,0.12,0.12,null,0.12,null," "]
[" ",null,"Ano 2030 a 2031",2031,null,"E236 x 0,12",null,null,"E287",null,0.12,0.12,0.12,0.12,null,0.12,null," "]
[" ",null,"Ano 2031 a 2032",2032,null,"E237 x 0,12",null,null,"E288",null,0.12,0.12,0.12,0.12,null,0.12,null," "]
[" ",null,"Ano 2032 a 2033",2033,null,"E238 x 0,12",null,null,"E289",null,0.12,0.12,0.12,0.12,null,0.12,null," "]
[" ",null,"Ano 2033 a 2034",2034,null,"E239 x 0,12",null,null,"E290",null,0.12,0.12,0.12,0.12,null,0.12,null," "]
[" ",null,"Ano 2034 a 2035",2035,null,"E240 x 0,12",null,null,"E291",null,0.12,0.12,0.12,0.12,null,0.12,null," "]
[" ",null,"Ano 2035 a 2036",2036,null,"E241 x 0,12",null,null,"E292",null,0.12,0.12,0.12,0.12,null,0.12,null," "]
[" ",null,"Ano 2036 a 2037",2037,null,"E242 x 0,12",null,null,"E293",null,0.12,0.12,0.12,0.12,null,0.12,null," "]
[" ",null,null,null,null,null,null,null,"E294",null,null,null,null,null,null,null,null," "]
[" ",30102,"Construções","Anos",null,null,null,null,"E295",null,"Fat Rem. Anual","Fat Rem. Anual","Fat Rem. Anual","Fat Rem. Anual",null,"Fat Rem. Anual",null," "]
[" ",null,{"$f":"CONCATENATE(\"Ano \",D296-1,\" a \",D296)","v":"Ano 2017 a 2018"},2018,null,{"$f":"CONCATENATE(I226,\" x \",Taxa_remuner)","v":"E226 x 0,12"},null,null,"E296",null,{"$f":"+K226*Taxa_remuner","v":0.12},0.12,0.12,0.12,null,{"$f":"VLOOKUP(I296,Base_e,calc_d,0)","v":0.12},null," "]
[" ",null,"Ano 2018 a 2019",{"$f":"+D296+1","v":2019},null,"E227 x 0,12",null,null,"E297",null,0.11699999999999999,0.11699999999999999,0.11699999999999999,0.11699999999999999,null,0.11699999999999999,null," "]
[" ",null,"Ano 2019 a 2020",{"$f":"+D297+1","v":2020},null,"E228 x 0,12",null,null,"E298",null,0.11399999999999999,0.11399999999999999,0.11399999999999999,0.11399999999999999,null,0.11399999999999999,null," "]
[" ",null,"Ano 2020 a 2021",2021,null,"E229 x 0,12",null,null,"E299",null,0.11099999999999999,0.11099999999999999,0.11099999999999999,0.11099999999999999,null,0.11099999999999999,null," "]
[" ",null,"Ano 2021 a 2022",2022,null,"E230 x 0,12",null,null,"E300",null,0.10799999999999998,0.10799999999999998,0.10799999999999998,0.10799999999999998,null,0.10799999999999998,null," "]
[" ",null,"Ano 2022 a 2023",2023,null,"E231 x 0,12",null,null,"E301",null,0.10499999999999998,0.10499999999999998,0.10499999999999998,0.10499999999999998,null,0.10499999999999998,null," "]
[" ",null,"Ano 2023 a 2024",2024,null,"E232 x 0,12",null,null,"E302",null,0.10199999999999998,0.10199999999999998,0.10199999999999998,0.10199999999999998,null,0.10199999999999998,null," "]
[" ",null,"Ano 2024 a 2025",2025,null,"E233 x 0,12",null,null,"E303",null,9.8999999999999977E-2,9.8999999999999977E-2,9.8999999999999977E-2,9.8999999999999977E-2,null,9.8999999999999977E-2,null," "]
[" ",null,"Ano 2025 a 2026",2026,null,"E234 x 0,12",null,null,"E304",null,9.5999999999999974E-2,9.5999999999999974E-2,9.5999999999999974E-2,9.5999999999999974E-2,null,9.5999999999999974E-2,null," "]
[" ",null,"Ano 2026 a 2027",2027,null,"E235 x 0,12",null,null,"E305",null,9.2999999999999972E-2,9.2999999999999972E-2,9.2999999999999972E-2,9.2999999999999972E-2,null,9.2999999999999972E-2,null," "]
[" ",null,"Ano 2027 a 2028",2028,null,"E236 x 0,12",null,null,"E306",null,8.9999999999999969E-2,8.9999999999999969E-2,8.9999999999999969E-2,8.9999999999999969E-2,null,8.9999999999999969E-2,null," "]
[" ",null,"Ano 2028 a 2029",2029,null,"E237 x 0,12",null,null,"E307",null,8.6999999999999966E-2,8.6999999999999966E-2,8.6999999999999966E-2,8.6999999999999966E-2,null,8.6999999999999966E-2,null," "]
[" ",null,"Ano 2029 a 2030",2030,null,"E238 x 0,12",null,null,"E308",null,8.3999999999999964E-2,8.3999999999999964E-2,8.3999999999999964E-2,8.3999999999999964E-2,null,8.3999999999999964E-2,null," "]
[" ",null,"Ano 2030 a 2031",2031,null,"E239 x 0,12",null,null,"E309",null,8.0999999999999961E-2,8.0999999999999961E-2,8.0999999999999961E-2,8.0999999999999961E-2,null,8.0999999999999961E-2,null," "]
[" ",null,"Ano 2031 a 2032",2032,null,"E240 x 0,12",null,null,"E310",null,7.7999999999999958E-2,7.7999999999999958E-2,7.7999999999999958E-2,7.7999999999999958E-2,null,7.7999999999999958E-2,null," "]
[" ",null,"Ano 2032 a 2033",2033,null,"E241 x 0,12",null,null,"E311",null,7.4999999999999956E-2,7.4999999999999956E-2,7.4999999999999956E-2,7.4999999999999956E-2,null,7.4999999999999956E-2,null," "]
[" ",null,"Ano 2033 a 2034",2034,null,"E242 x 0,12",null,null,"E312",null,7.1999999999999953E-2,7.1999999999999953E-2,7.1999999999999953E-2,7.1999999999999953E-2,null,7.1999999999999953E-2,null," "]
[" ",null,"Ano 2034 a 2035",2035,null,"E243 x 0,12",null,null,"E313",null,6.899999999999995E-2,6.899999999999995E-2,6.899999999999995E-2,6.899999999999995E-2,null,6.899999999999995E-2,null," "]
[" ",null,"Ano 2035 a 2036",2036,null,"E244 x 0,12",null,null,"E314",null,6.5999999999999948E-2,6.5999999999999948E-2,6.5999999999999948E-2,6.5999999999999948E-2,null,6.5999999999999948E-2,null," "]
[" ",null,"Ano 2036 a 2037",2037,null,"E245 x 0,12",null,null,"E315",null,6.2999999999999945E-2,6.2999999999999945E-2,6.2999999999999945E-2,6.2999999999999945E-2,null,6.2999999999999945E-2,null," "]
[" ",null,null,null,null,null,null,null,"E316",null,null,null,null,null,null,null,null," "]
[" ",30103,"Outorga","Anos",null,null,null,null,"E317",null,"Fat Rem. Anual","Fat Rem. Anual","Fat Rem. Anual","Fat Rem. Anual",null,"Fat Rem. Anual",null," "]
[" ",null,{"$f":"CONCATENATE(\"Ano \",D318-1,\" a \",D318)","v":"Ano 2017 a 2018"},2018,null,{"$f":"CONCATENATE(I248,\" x \",Taxa_remuner)","v":"E248 x 0,12"},null,null,"E318",null,{"$f":"+K248*Taxa_remuner","v":0.12},0.12,0.12,0.12,null,{"$f":"VLOOKUP(I318,Base_e,calc_d,0)","v":0.12},null," "]
[" ",null,"Ano 2018 a 2019",{"$f":"+D318+1","v":2019},null,"E249 x 0,12",null,null,"E319",null,0.11399999999999999,0.11399999999999999,0.11399999999999999,0.11399999999999999,null,0.11399999999999999,null," "]
[" ",null,"Ano 2019 a 2020",{"$f":"+D319+1","v":2020},null,"E250 x 0,12",null,null,"E320",null,0.10799999999999998,0.10799999999999998,0.10799999999999998,0.10799999999999998,null,0.10799999999999998,null," "]
[" ",null,"Ano 2020 a 2021",2021,null,"E251 x 0,12",null,null,"E321",null,0.10199999999999998,0.10199999999999998,0.10199999999999998,0.10199999999999998,null,0.10199999999999998,null," "]
[" ",null,"Ano 2021 a 2022",2022,null,"E252 x 0,12",null,null,"E322",null,9.5999999999999974E-2,9.5999999999999974E-2,9.5999999999999974E-2,9.5999999999999974E-2,null,9.5999999999999974E-2,null," "]
[" ",null,"Ano 2022 a 2023",2023,null,"E253 x 0,12",null,null,"E323",null,8.9999999999999969E-2,8.9999999999999969E-2,8.9999999999999969E-2,8.9999999999999969E-2,null,8.9999999999999969E-2,null," "]
[" ",null,"Ano 2023 a 2024",2024,null,"E254 x 0,12",null,null,"E324",null,8.3999999999999964E-2,8.3999999999999964E-2,8.3999999999999964E-2,8.3999999999999964E-2,null,8.3999999999999964E-2,null," "]
[" ",null,"Ano 2024 a 2025",2025,null,"E255 x 0,12",null,null,"E325",null,7.7999999999999958E-2,7.7999999999999958E-2,7.7999999999999958E-2,7.7999999999999958E-2,null,7.7999999999999958E-2,null," "]
[" ",null,"Ano 2025 a 2026",2026,null,"E256 x 0,12",null,null,"E326",null,7.1999999999999953E-2,7.1999999999999953E-2,7.1999999999999953E-2,7.1999999999999953E-2,null,7.1999999999999953E-2,null," "]
[" ",null,"Ano 2026 a 2027",2027,null,"E257 x 0,12",null,null,"E327",null,6.5999999999999948E-2,6.5999999999999948E-2,6.5999999999999948E-2,6.5999999999999948E-2,null,6.5999999999999948E-2,null," "]
[" ",null,"Ano 2027 a 2028",2028,null,"E258 x 0,12",null,null,"E328",null,5.9999999999999949E-2,5.9999999999999949E-2,5.9999999999999949E-2,5.9999999999999949E-2,null,5.9999999999999949E-2,null," "]
[" ",null,"Ano 2028 a 2029",2029,null,"E259 x 0,12",null,null,"E329",null,5.3999999999999951E-2,5.3999999999999951E-2,5.3999999999999951E-2,5.3999999999999951E-2,null,5.3999999999999951E-2,null," "]
[" ",null,"Ano 2029 a 2030",2030,null,"E260 x 0,12",null,null,{"$f":"CONCATENATE(\"E\",ROW())","v":"E330"},null,4.7999999999999952E-2,4.7999999999999952E-2,4.7999999999999952E-2,4.7999999999999952E-2,null,4.7999999999999952E-2,null," "]
[" ",null,"Ano 2030 a 2031",2031,null,"E261 x 0,12",null,null,"E331",null,4.1999999999999954E-2,4.1999999999999954E-2,4.1999999999999954E-2,4.1999999999999954E-2,null,4.1999999999999954E-2,null," "]
[" ",null,"Ano 2031 a 2032",2032,null,"E262 x 0,12",null,null,"E332",null,3.5999999999999956E-2,3.5999999999999956E-2,3.5999999999999956E-2,3.5999999999999956E-2,null,3.5999999999999956E-2,null," "]
[" ",null,"Ano 2032 a 2033",2033,null,"E263 x 0,12",null,null,"E333",null,2.9999999999999957E-2,2.9999999999999957E-2,2.9999999999999957E-2,2.9999999999999957E-2,null,2.9999999999999957E-2,null," "]
[" ",null,"Ano 2033 a 2034",2034,null,"E264 x 0,12",null,null,"E334",null,2.3999999999999959E-2,2.3999999999999959E-2,2.3999999999999959E-2,2.3999999999999959E-2,null,2.3999999999999959E-2,null," "]
[" ",null,"Ano 2034 a 2035",2035,null,"E265 x 0,12",null,null,"E335",null,1.799999999999996E-2,1.799999999999996E-2,1.799999999999996E-2,1.799999999999996E-2,null,1.799999999999996E-2,null," "]
[" ",null,"Ano 2035 a 2036",2036,null,"E266 x 0,12",null,null,"E336",null,1.1999999999999962E-2,1.1999999999999962E-2,1.1999999999999962E-2,1.1999999999999962E-2,null,1.1999999999999962E-2,null," "]
[" ",null,"Ano 2036 a 2037",2037,null,"E267 x 0,12",null,null,"E337",null,5.999999999999962E-3,5.999999999999962E-3,5.999999999999962E-3,5.999999999999962E-3,null,5.999999999999962E-3,null," "]
[" ",null,null,null,null,null,null,null,"E338",null,null,null,null,null,null,null,null," "]
[" ",302,"Cálculo da Remuneração de Investimentos",null,null,null,null,null,"E339",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"E340",null,null,null,null,null,null,null,null," "]
[" ",30201,"Terrenos","Anos",null,null,null,null,{"$f":"CONCATENATE(\"E\",ROW())","v":"E341"},null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"CONCATENATE(\"Ano \",D342-1,\" a \",D342)","v":"Ano 2017 a 2018"},2018,null,{"$f":"CONCATENATE(I48,\" x \",I274)","v":"E48 x E274"},null,null,"E342",null,{"$f":"+K48*K274","v":600000},600000,1200,1200,null,{"$f":"VLOOKUP(I342,Base_e,calc_d,0)","v":600000},null," "]
[" ",null,"Ano 2018 a 2019",{"$f":"+D342+1","v":2019},null,{"$f":"CONCATENATE(I49,\" x \",I275)","v":"E49 x E275"},null,null,"E343",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2019 a 2020",{"$f":"+D343+1","v":2020},null,"E50 x E276",null,null,"E344",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2020 a 2021",2021,null,"E51 x E277",null,null,"E345",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2021 a 2022",2022,null,"E52 x E278",null,null,"E346",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2022 a 2023",2023,null,"E53 x E279",null,null,"E347",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2023 a 2024",2024,null,"E54 x E280",null,null,"E348",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2024 a 2025",2025,null,"E55 x E281",null,null,"E349",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2025 a 2026",2026,null,"E56 x E282",null,null,"E350",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2026 a 2027",2027,null,"E57 x E283",null,null,"E351",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2027 a 2028",2028,null,"E58 x E284",null,null,"E352",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2028 a 2029",2029,null,"E59 x E285",null,null,"E353",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2029 a 2030",2030,null,"E60 x E286",null,null,"E354",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2030 a 2031",2031,null,"E61 x E287",null,null,"E355",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2031 a 2032",2032,null,"E62 x E288",null,null,"E356",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2032 a 2033",2033,null,"E63 x E289",null,null,"E357",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2033 a 2034",2034,null,"E64 x E290",null,null,"E358",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2034 a 2035",2035,null,"E65 x E291",null,null,"E359",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2035 a 2036",2036,null,"E66 x E292",null,null,"E360",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2036 a 2037",2037,null,"E67 x E293",null,null,"E361",null,0,0,0,0,null,0,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I342,\"..\",I361)","v":"Soma de E342..E361"},null,null,"E362",null,{"$f":"SUM(K342:K361)","v":600000},{"$f":"SUM(L342:L361)","v":600000},{"$f":"SUM(M342:M361)","v":1200},{"$f":"SUM(N342:N361)","v":1200},null,600000,null," "]
[" ",null,null,null,null,null,null,null,"E363",null,null,null,null,null,null,null,null," "]
[" ",30202,"Construções","Anos",null,null,null,null,"E364",null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"CONCATENATE(\"Ano \",D365-1,\" a \",D365)","v":"Ano 2017 a 2018"},2018,null,{"$f":"CONCATENATE(I70,\" x \",I296)","v":"E70 x E296"},null,null,"E365",null,{"$f":"+K70*K296","v":324000},324000,1200,1200,null,{"$f":"VLOOKUP(I365,Base_e,calc_d,0)","v":324000},null," "]
[" ",null,"Ano 2018 a 2019",{"$f":"+D365+1","v":2019},null,"E71 x E297",null,null,"E366",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2019 a 2020",{"$f":"+D366+1","v":2020},null,"E72 x E298",null,null,"E367",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2020 a 2021",2021,null,"E73 x E299",null,null,"E368",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2021 a 2022",2022,null,"E74 x E300",null,null,"E369",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2022 a 2023",2023,null,"E75 x E301",null,null,"E370",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2023 a 2024",2024,null,"E76 x E302",null,null,"E371",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2024 a 2025",2025,null,"E77 x E303",null,null,"E372",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2025 a 2026",2026,null,"E78 x E304",null,null,"E373",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2026 a 2027",2027,null,"E79 x E305",null,null,"E374",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2027 a 2028",2028,null,"E80 x E306",null,null,"E375",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2028 a 2029",2029,null,"E81 x E307",null,null,"E376",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2029 a 2030",2030,null,"E82 x E308",null,null,"E377",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2030 a 2031",2031,null,"E83 x E309",null,null,"E378",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2031 a 2032",2032,null,"E84 x E310",null,null,"E379",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2032 a 2033",2033,null,"E85 x E311",null,null,"E380",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2033 a 2034",2034,null,"E86 x E312",null,null,"E381",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2034 a 2035",2035,null,"E87 x E313",null,null,"E382",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2035 a 2036",2036,null,"E88 x E314",null,null,"E383",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2036 a 2037",2037,null,"E89 x E315",null,null,"E384",null,0,0,0,0,null,0,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I365,\"..\",I384)","v":"Soma de E365..E384"},null,null,"E385",null,{"$f":"SUM(K365:K384)","v":324000},{"$f":"SUM(L365:L384)","v":324000},{"$f":"SUM(M365:M384)","v":1200},{"$f":"SUM(N365:N384)","v":1200},null,324000,null," "]
[" ",null,null,null,null,null,null,null,"E386",null,null,null,null,null,null,null,null," "]
[" ",30203,"Outorga","Anos",null,null,null,null,"E387",null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"CONCATENATE(\"Ano \",D388-1,\" a \",D388)","v":"Ano 2017 a 2018"},2018,null,{"$f":"CONCATENATE(I92,\" x \",I318)","v":"E92 x E318"},null,null,"E388",null,{"$f":"+K92*K318","v":673274.16},673274.16,1200,1200,null,{"$f":"VLOOKUP(I388,Base_e,calc_d,0)","v":673274.16},null," "]
[" ",null,"Ano 2018 a 2019",{"$f":"+D388+1","v":2019},null,"E93 x E319",null,null,"E389",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2019 a 2020",{"$f":"+D389+1","v":2020},null,"E94 x E320",null,null,"E390",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2020 a 2021",2021,null,"E95 x E321",null,null,"E391",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2021 a 2022",2022,null,"E96 x E322",null,null,"E392",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2022 a 2023",2023,null,"E97 x E323",null,null,"E393",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2023 a 2024",2024,null,"E98 x E324",null,null,{"$f":"CONCATENATE(\"E\",ROW())","v":"E394"},null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2024 a 2025",2025,null,"E99 x E325",null,null,"E395",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2025 a 2026",2026,null,"E100 x E326",null,null,"E396",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2026 a 2027",2027,null,"E101 x E327",null,null,"E397",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2027 a 2028",2028,null,"E102 x E328",null,null,"E398",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2028 a 2029",2029,null,"E103 x E329",null,null,"E399",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2029 a 2030",2030,null,"E104 x E330",null,null,"E400",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2030 a 2031",2031,null,"E105 x E331",null,null,"E401",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2031 a 2032",2032,null,"E106 x E332",null,null,"E402",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2032 a 2033",2033,null,"E107 x E333",null,null,"E403",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2033 a 2034",2034,null,"E108 x E334",null,null,"E404",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2034 a 2035",2035,null,"E109 x E335",null,null,"E405",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2035 a 2036",2036,null,"E110 x E336",null,null,"E406",null,0,0,0,0,null,0,null," "]
[" ",null,"Ano 2036 a 2037",2037,null,"E111 x E337",null,null,"E407",null,0,0,0,0,null,0,null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I388,\"..\",I407)","v":"Soma de E388..E407"},null,null,"E408",null,{"$f":"SUM(K388:K407)","v":673274.16},{"$f":"SUM(L388:L407)","v":673274.16},{"$f":"SUM(M388:M407)","v":1200},{"$f":"SUM(N388:N407)","v":1200},null,673274.16,null," "]
[" ",null,null,null,null,null,null,null,"E409",null,null,null,null,null,null,null,null," "]
[" ",303,"Remuneração Anual de Investimentos",null,null,null,null,null,"E410",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"E411",null,null,null,null,null,null,null,null," "]
[" ",null,"Terrenos",null,null,{"$f":"CONCATENATE(\" + \",I362)","v":" + E362"},null,null,"E412",null,{"$f":"+K362","v":600000},{"$f":"+L362","v":600000},{"$f":"+M362","v":1200},{"$f":"+N362","v":1200},null,{"$f":"VLOOKUP(I412,Base_e,calc_d,0)","v":600000},null," "]
[" ",null,"Construções",null,null,{"$f":"CONCATENATE(\" + \",I385)","v":" + E385"},null,null,"E413",null,{"$f":"+K385","v":324000},{"$f":"+L385","v":324000},{"$f":"+M385","v":1200},{"$f":"+N385","v":1200},null,{"$f":"VLOOKUP(I413,Base_e,calc_d,0)","v":324000},null," "]
[" ",null,"Outorga",null,null,{"$f":"CONCATENATE(\" + \",I408)","v":" + E408"},null,null,"E414",null,{"$f":"+K408","v":673274.16},{"$f":"+L408","v":673274.16},{"$f":"+M408","v":1200},{"$f":"+N408","v":1200},null,{"$f":"VLOOKUP(I414,Base_e,calc_d,0)","v":673274.16},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I412,\"..\",I414)","v":"Soma de E412..E414"},null,null,"E415",null,{"$f":"SUM(K412:K414)","v":1597274.1600000001},{"$f":"SUM(L412:L414)","v":1597274.1600000001},{"$f":"SUM(M412:M414)","v":3600},{"$f":"SUM(N412:N414)","v":3600},null,{"$f":"VLOOKUP(I415,Base_e,calc_d,0)","v":1597274.1600000001},null," "]
[" ",null,null,null,null,null,null,null,"E416",null,null,null,null,null,null,null,null," "]
[" ",304,"Remuneração Mensal de Investimentos",null,null,null,null,null,"E417",null,null,null,null,null,null,null,null," "]
[" ",null,"Terrenos",null,null,{"$f":"CONCATENATE(\"+\",I412,\" / 12\")","v":"+E412 / 12"},null,null,"E418",null,{"$f":"ROUND(+K412/12,2)","v":50000},50000,100,100,null,{"$f":"VLOOKUP(I418,Base_e,calc_d,0)","v":50000},null," "]
[" ",null,"Construções",null,null,{"$f":"CONCATENATE(\"+\",I413,\" / 12\")","v":"+E413 / 12"},null,null,"E419",null,27000,27000,100,100,null,{"$f":"VLOOKUP(I419,Base_e,calc_d,0)","v":27000},null," "]
[" ",null,"Outorga",null,null,{"$f":"CONCATENATE(\"+\",I414,\" / 12\")","v":"+E414 / 12"},null,null,"E420",null,56106.18,56106.18,100,100,null,{"$f":"VLOOKUP(I420,Base_e,calc_d,0)","v":56106.18},null," "]
[" ",null,"TOTAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I418,\"..\",I420)","v":"Soma de E418..E420"},null,null,"E421",null,{"$f":"SUM(K418:K420)","v":133106.18},{"$f":"SUM(L418:L420)","v":133106.18},{"$f":"SUM(M418:M420)","v":300},{"$f":"SUM(N418:N420)","v":300},null,{"$f":"VLOOKUP(I421,Base_e,calc_d,0)","v":133106.18},null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Renov_Frota","index":11,"n_rows":2207,"n_cols":33,"rows_kept":2207,"cut":false,"hidden":false,"merged":[[2071,1,2071,2],[8,11,8,14],[10,1,10,2],[131,1,131,2],[8,2,8,3],[20,1,20,2],[8,6,8,7],[1974,1,1974,2],[1489,1,1489,2],[1586,1,1586,2],[1683,1,1683,2],[1780,1,1780,2],[1877,1,1877,2],[1004,1,1004,2],[1101,1,1101,2],[39,2,39,3],[1198,1,1198,2],[1295,1,1295,2],[1392,1,1392,2],[907,1,907,2],[325,1,325,2],[810,1,810,2],[1,1,1,2],[422,1,422,2],[519,1,519,2],[616,1,616,2],[713,1,713,2],[2,1,2,10],[3,1,3,10],[4,1,4,10],[5,1,5,6],[6,1,6,4],[77,1,77,2],[228,1,228,2]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","RENOVÇÃO DA FROTA",null," ",null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","APURAÇÃO MOVIMENTO RENOVAÇÃO DA FROTA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"CONCATENATE(+Cenario!$D$10,\" - \",+Cenario!$E$18)","v":"Cenário - Prefeitura Chapecó - Base Edital - base 10/17 - PROPOSTA "},null,null,null,null,{"$f":"+Apura!$Z$11","v":"Cenário 02"},null,null,null,null,"Tarifa base",{"$f":"IF(Esc_tarifa_base=1,\"Antecipado\",\"Embarcado\")","v":"Embarcado"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","ITEM","DISCRIMINAÇÃO",null,"ANO",null,"REFERÊNIA",null," ","ORDEM"," ","CATEGORIA DE VEICULO",null,null,null,"TOTAL",null,"M","L","P","A","T",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DADOS INICIAIS DA FROTA",null,null,null,null,null,null,null,null,null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",101,"Valor Veiculo Novo com Rodagem",null,null,null,"CONSUMO",501,null,null,null,{"$f":"+Consumo!P261","v":274000},{"$f":"+Consumo!P262","v":278340},{"$f":"+Consumo!P263","v":303890},{"$f":"+Consumo!P264","v":362700},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",102,"Valor do Veiculo sem Rodagem",null,null,null,"CONSUMO",504,null,null,null,{"$f":"+Consumo!P279","v":270708.94},{"$f":"+Consumo!P280","v":269795.82},{"$f":"+Consumo!P281","v":294624.2},{"$f":"+Consumo!P282","v":347758.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",103,"Vida Útil (anos)",null,null,null,"CONSUMO",502,null,null,null,{"$f":"+Consumo!$P273","v":8},{"$f":"+Consumo!$P274","v":8},{"$f":"+Consumo!$P275","v":10},{"$f":"+Consumo!$P276","v":10},null,null,{"$f":"+L17","v":8},{"$f":"+M17","v":8},{"$f":"+N17","v":10},{"$f":"+O17","v":10},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",103,"Valor Residual",null,null,null,"CONSUMO",503,null,null,null,{"$f":"+Consumo!$P267","v":0.15},{"$f":"+Consumo!$P268","v":0.15},{"$f":"+Consumo!$P269","v":0.1},{"$f":"+Consumo!$P270","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","COEFICIENTE DE DEPRECIAÇÃO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",201,"Coeficiente Deprec ano","Anos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"0 a 1 ano",0,null,null,"DR_FROTA",{"$f":"+DR_Frota!I250","v":"C250"},null,null,null,{"$f":"+DR_Frota!P250","v":0.10625},{"$f":"+DR_Frota!P270","v":0.10625},{"$f":"+DR_Frota!P290","v":0.09},{"$f":"+DR_Frota!P310","v":0.09},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"1 a 2 anos",{"$f":"+D24+1","v":1},null,null,"DR_FROTA",{"$f":"+DR_Frota!I251","v":"C251"},null,null,null,{"$f":"+DR_Frota!P251","v":0.10625},{"$f":"+DR_Frota!P271","v":0.10625},{"$f":"+DR_Frota!P291","v":9.0000000000000011E-2},{"$f":"+DR_Frota!P311","v":9.0000000000000011E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"2 a 3 anos",{"$f":"+D25+1","v":2},null,null,"DR_FROTA",{"$f":"+DR_Frota!I252","v":"C252"},null,null,null,{"$f":"+DR_Frota!P252","v":0.10625000000000001},{"$f":"+DR_Frota!P272","v":0.10625000000000001},{"$f":"+DR_Frota!P292","v":9.0000000000000011E-2},{"$f":"+DR_Frota!P312","v":9.0000000000000011E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"3 a 4 anos",3,null,null,"DR_FROTA",{"$f":"+DR_Frota!I253","v":"C253"},null,null,null,{"$f":"+DR_Frota!P253","v":0.10625},{"$f":"+DR_Frota!P273","v":0.10625},{"$f":"+DR_Frota!P293","v":9.0000000000000011E-2},{"$f":"+DR_Frota!P313","v":9.0000000000000011E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"4 a 5 anos",4,null,null,"DR_FROTA",{"$f":"+DR_Frota!I254","v":"C254"},null,null,null,{"$f":"+DR_Frota!P254","v":0.10625},{"$f":"+DR_Frota!P274","v":0.10625},{"$f":"+DR_Frota!P294","v":9.0000000000000024E-2},{"$f":"+DR_Frota!P314","v":9.0000000000000024E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"5 a 6 anos",5,null,null,"DR_FROTA",{"$f":"+DR_Frota!I255","v":"C255"},null,null,null,{"$f":"+DR_Frota!P255","v":0.10625},{"$f":"+DR_Frota!P275","v":0.10625},{"$f":"+DR_Frota!P295","v":9.0000000000000024E-2},{"$f":"+DR_Frota!P315","v":9.0000000000000024E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"6 a 7 anos",6,null,null,"DR_FROTA",{"$f":"+DR_Frota!I256","v":"C256"},null,null,null,{"$f":"+DR_Frota!P256","v":0.10624999999999998},{"$f":"+DR_Frota!P276","v":0.10624999999999998},{"$f":"+DR_Frota!P296","v":9.0000000000000024E-2},{"$f":"+DR_Frota!P316","v":9.0000000000000024E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"7 a 8 anos",7,null,null,"DR_FROTA",{"$f":"+DR_Frota!I257","v":"C257"},null,null,null,{"$f":"+DR_Frota!P257","v":0.10624999999999998},{"$f":"+DR_Frota!P277","v":0.10624999999999998},{"$f":"+DR_Frota!P297","v":9.0000000000000024E-2},{"$f":"+DR_Frota!P317","v":9.0000000000000024E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"8 a 9 anos",8,null,null,"DR_FROTA",{"$f":"+DR_Frota!I258","v":"C258"},null,null,null,{"$f":"+DR_Frota!P258","v":0},{"$f":"+DR_Frota!P278","v":0},{"$f":"+DR_Frota!P298","v":9.0000000000000024E-2},{"$f":"+DR_Frota!P318","v":9.0000000000000024E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"9 a 10 anos",9,null,null,"DR_FROTA",{"$f":"+DR_Frota!I259","v":"C259"},null,null,null,{"$f":"+DR_Frota!P259","v":0},{"$f":"+DR_Frota!P279","v":0},{"$f":"+DR_Frota!P299","v":9.0000000000000024E-2},{"$f":"+DR_Frota!P319","v":9.0000000000000024E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"10 a 11 anos",10,null,null,"DR_FROTA",{"$f":"+DR_Frota!I260","v":"C260"},null,null,null,{"$f":"+DR_Frota!P260","v":0},{"$f":"+DR_Frota!P280","v":0},{"$f":"+DR_Frota!P300","v":0},{"$f":"+DR_Frota!P320","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"11 a 12 anos",11,null,null,"DR_FROTA",{"$f":"+DR_Frota!I261","v":"C261"},null,null,null,{"$f":"+DR_Frota!P261","v":0},{"$f":"+DR_Frota!P281","v":0},{"$f":"+DR_Frota!P301","v":0},{"$f":"+DR_Frota!P321","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"12 a 13 anos",12,null,null,"DR_FROTA",{"$f":"+DR_Frota!I262","v":"C262"},null,null,null,{"$f":"+DR_Frota!P262","v":0},{"$f":"+DR_Frota!P282","v":0},{"$f":"+DR_Frota!P302","v":0},{"$f":"+DR_Frota!P322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"13 a 14 anos",13,null,null,"DR_FROTA",{"$f":"+DR_Frota!I263","v":"C263"},null,null,null,{"$f":"+DR_Frota!P263","v":0},{"$f":"+DR_Frota!P283","v":0},{"$f":"+DR_Frota!P303","v":0},{"$f":"+DR_Frota!P323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"14 a 15 anos",14,null,null,"DR_FROTA",{"$f":"+DR_Frota!I264","v":"C264"},null,null,null,{"$f":"+DR_Frota!P264","v":0},{"$f":"+DR_Frota!P284","v":0},{"$f":"+DR_Frota!P304","v":0},{"$f":"+DR_Frota!P324","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"+ de 15 anos",15,null,null,"DR_FROTA",{"$f":"+DR_Frota!I265","v":"C265"},null,null,null,{"$f":"+DR_Frota!P265","v":0},{"$f":"+DR_Frota!P285","v":0},{"$f":"+DR_Frota!P305","v":0},{"$f":"+DR_Frota!P325","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,null,null,{"$f":"SUM(L24:L39)","v":0.84999999999999987},{"$f":"SUM(M24:M39)","v":0.84999999999999987},{"$f":"SUM(N24:N39)","v":0.90000000000000036},{"$f":"SUM(O24:O39)","v":0.90000000000000036},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",202,"Coeficiente Acumulado Inicio Ano","Anos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"0 a 1 ano",0,null,null,null," =",null,null,null,{"$f":"+L42+L23","v":0},{"$f":"+M42+M23","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"1 a 2 anos",{"$f":"+D43+1","v":1},null,null,null," =",null,null,null,{"$f":"+L43+L24","v":0.10625},0.10625,0.09,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"2 a 3 anos",{"$f":"+D44+1","v":2},null,null,null," =",null,null,null,0.21249999999999999,0.21249999999999999,0.18,0.18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"3 a 4 anos",3,null,null,null," =",null,null,null,0.31874999999999998,0.31874999999999998,0.27,0.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"4 a 5 anos",4,null,null,null," =",null,null,null,0.42499999999999999,0.42499999999999999,0.36000000000000004,0.36000000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"5 a 6 anos",5,null,null,null," =",null,null,null,0.53125,0.53125,0.45000000000000007,0.45000000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"6 a 7 anos",6,null,null,null," =",null,null,null,0.63749999999999996,0.63749999999999996,0.54,0.54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"7 a 8 anos",7,null,null,null," =",null,null,null,0.74374999999999991,0.74374999999999991,0.63000000000000012,0.63000000000000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"8 a 9 anos",8,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.7200000000000002,0.7200000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"9 a 10 anos",9,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.81000000000000028,0.81000000000000028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"10 a 11 anos",10,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"11 a 12 anos",11,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"12 a 13 anos",12,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"13 a 14 anos",13,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"14 a 15 anos",14,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"+ de 15 anos",15,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",202,"Coeficiente Acumulado Final Ano","Anos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"0 a 1 ano",0,null,null,null," =",null,null,null,{"$f":"+L60+L24","v":0.10625},{"$f":"+M60+M24","v":0.10625},{"$f":"+N60+N24","v":0.09},{"$f":"+O60+O24","v":0.09},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"1 a 2 anos",{"$f":"+D61+1","v":1},null,null,null," =",null,null,null,0.21249999999999999,0.21249999999999999,0.18,0.18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"2 a 3 anos",{"$f":"+D62+1","v":2},null,null,null," =",null,null,null,0.31874999999999998,0.31874999999999998,0.27,0.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"3 a 4 anos",3,null,null,null," =",null,null,null,0.42499999999999999,0.42499999999999999,0.36000000000000004,0.36000000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"4 a 5 anos",4,null,null,null," =",null,null,null,0.53125,0.53125,0.45000000000000007,0.45000000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"5 a 6 anos",5,null,null,null," =",null,null,null,0.63749999999999996,0.63749999999999996,0.54,0.54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"6 a 7 anos",6,null,null,null," =",null,null,null,0.74374999999999991,0.74374999999999991,0.63000000000000012,0.63000000000000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"7 a 8 anos",7,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.7200000000000002,0.7200000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"8 a 9 anos",8,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.81000000000000028,0.81000000000000028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"9 a 10 anos",9,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"10 a 11 anos",10,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"11 a 12 anos",11,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"12 a 13 anos",12,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"13 a 14 anos",13,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"14 a 15 anos",14,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"+ de 15 anos",15,null,null,null," =",null,null,null,0.84999999999999987,0.84999999999999987,0.90000000000000036,0.90000000000000036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA INICIAL",null,null,0,null,null,null,null,null,null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",302,"Aquisição veiculos Ano","Anos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B80*100+E81","v":30200},"0 a 1 ano",0,{"$f":"+E78","v":0},null,null," =",null,null,null,{"$f":"+L$15*L135","v":0},0,0,0,{"$f":"SUM(L81:O81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B81","v":30200},"1 a 2 anos",{"$f":"+D81+1","v":1},{"$f":"+E81","v":0},null,null," =",null,null,null,0,0,0,0,{"$f":"SUM(L82:O82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B82","v":30200},"2 a 3 anos",{"$f":"+D82+1","v":2},{"$f":"+E82","v":0},null,null," =",null,null,null,0,539591.64,3535490.4000000004,0,4075082.0400000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"3 a 4 anos",3,0,null,null," =",null,null,null,0,809387.46,3535490.4000000004,0,4344877.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"4 a 5 anos",4,0,null,null," =",null,null,null,0,809387.46,3535490.4000000004,347758.2,4692636.0600000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"5 a 6 anos",5,0,null,null," =",null,null,null,0,809387.46,3535490.4000000004,0,4344877.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"6 a 7 anos",6,0,null,null," =",null,null,null,270708.94,809387.46,3535490.4000000004,0,4615586.8000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"7 a 8 anos",7,0,null,null," =",null,null,null,0,0,3535490.4000000004,0,3535490.4000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"8 a 9 anos",8,0,null,null," =",null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"9 a 10 anos",9,0,null,null," =",null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"10 a 11 anos",10,0,null,null," =",null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"11 a 12 anos",11,0,null,null," =",null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"12 a 13 anos",12,0,null,null," =",null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"13 a 14 anos",13,0,null,null," =",null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"14 a 15 anos",14,0,null,null," =",null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30200,"+ de 15 anos",15,0,null,null," =",null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,null,null,{"$f":"SUM(L81:L96)","v":270708.94},{"$f":"SUM(M81:M96)","v":3777141.48},{"$f":"SUM(N81:N96)","v":21212942.399999999},{"$f":"SUM(O81:O96)","v":347758.2},{"$f":"SUM(P81:P96)","v":25608551.020000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",303,"Depreciação Acumulada Inicio do Ano","Anos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B99*100+E100","v":30300},"0 a 1 ano",0,{"$f":"+E96","v":0},null,null," =",null,null,null,{"$f":"+L81*-L$43","v":0},{"$f":"+M81*-M43","v":0},0,0,{"$f":"SUM(L100:O100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B100","v":30300},"1 a 2 anos",{"$f":"+D100+1","v":1},{"$f":"+E100","v":0},null,null," =",null,null,null,{"$f":"+L82*-L$44","v":0},0,0,0,{"$f":"SUM(L101:O101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B101","v":30300},"2 a 3 anos",{"$f":"+D101+1","v":2},{"$f":"+E101","v":0},null,null," =",null,null,null,{"$f":"+L83*-L$45","v":0},-114663.22349999999,-636388.272,0,-751051.49549999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"3 a 4 anos",3,0,null,null," =",null,null,null,{"$f":"+L84*-L$46","v":0},-257992.25287499998,-954582.40800000017,0,-1212574.6608750001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"4 a 5 anos",4,0,null,null," =",null,null,null,{"$f":"+L85*-L$47","v":0},-343989.67049999995,-1272776.5440000002,-125192.95200000002,-1741959.1665000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"5 a 6 anos",5,0,null,null," =",null,null,null,{"$f":"+L86*-L$48","v":0},-429987.08812500001,-1590970.6800000004,0,-2020957.7681250004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"6 a 7 anos",6,0,null,null," =",null,null,null,{"$f":"+L87*-L$49","v":-172576.94924999998},-515984.50574999995,-1909164.8160000003,0,-2597726.2710000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"7 a 8 anos",7,0,null,null," =",null,null,null,{"$f":"+L88*-L$50","v":0},0,-2227358.9520000005,0,-2227358.9520000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"8 a 9 anos",8,0,null,null," =",null,null,null,{"$f":"+L89*-L$51","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"9 a 10 anos",9,0,null,null," =",null,null,null,{"$f":"+L90*-L$52","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"10 a 11 anos",10,0,null,null," =",null,null,null,{"$f":"+L91*-L$53","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"11 a 12 anos",11,0,null,null," =",null,null,null,{"$f":"+L92*-L$54","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"12 a 13 anos",12,0,null,null," =",null,null,null,{"$f":"+L93*-L$55","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"13 a 14 anos",13,0,null,null," =",null,null,null,{"$f":"+L94*-L$56","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"14 a 15 anos",14,0,null,null," =",null,null,null,{"$f":"+L95*-L$57","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",30300,"+ de 15 anos",15,0,null,null," =",null,null,null,{"$f":"+L96*-L$58","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,null,null,{"$f":"SUM(L100:L115)","v":-172576.94924999998},{"$f":"SUM(M100:M115)","v":-1662616.7407499999},{"$f":"SUM(N100:N115)","v":-8591241.6720000021},{"$f":"SUM(O100:O115)","v":-125192.95200000002},{"$f":"SUM(P100:P115)","v":-10551628.314000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",304,"VALOR DA FROTA",null,"Ano ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Saldo inicial",null,{"$f":"+E115","v":0},null,null,null,null,null,null,0,0,0,0,{"$f":"SUM(L119:O119)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Aquisições",null,{"$f":"+E119","v":0},null,null,null,null,null,null,0,0,0,0,{"$f":"SUM(L120:O120)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Baixa",null,{"$f":"+E120","v":0},null,null,null,null,null,null,0,0,0,0,{"$f":"SUM(L121:O121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Saldo final",null,0,null,null,null,null,null,null,{"$f":"+L97","v":270708.94},{"$f":"+M97","v":3777141.48},{"$f":"+N97","v":21212942.399999999},{"$f":"+O97","v":347758.2},{"$f":"SUM(L122:O122)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",305,"DEPRECIAÇÃO ACUMULADA",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Saldo inicial",null,0,null,null,null,null,null,null,{"$f":"+L102","v":0},{"$f":"+M102","v":-114663.22349999999},{"$f":"+N102","v":-636388.272},{"$f":"+O102","v":0},{"$f":"SUM(L125:O125)","v":-751051.49549999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Depreciação do Ano",null,0,null,null,null,null,null,null,{"$f":"+L34","v":0},0,0,0,{"$f":"SUM(L126:O126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Baixa Depreciação",null,0,null,null,null,null,null,null,0,{"$f":"+M124+M125+M126","v":-114663.22349999999},{"$f":"+N124+N125+N126","v":-636388.272},{"$f":"+O124+O125+O126","v":0},{"$f":"SUM(L127:O127)","v":-751051.49549999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Saldo final da Depreciação",null,0,null,null,null,null,null,null,{"$f":"+L116","v":-172576.94924999998},{"$f":"+M116","v":-1662616.7407499999},{"$f":"+N116","v":-8591241.6720000021},{"$f":"+O116","v":-125192.95200000002},{"$f":"SUM(L128:O128)","v":-10551628.314000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",306,"VALOR LIQUIDO",null,0,null,null,null,null,null,null,{"$f":"+L122+L128","v":98131.990750000026},{"$f":"+M122+M128","v":2114524.7392500001},{"$f":"+N122+N128","v":12621700.727999996},{"$f":"+O122+O128","v":222565.24799999999},{"$f":"SUM(L130:O130)","v":15056922.705999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,1,null,null,null,null,{"$f":"+E132*1000","v":1000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J132+1","v":1001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",311,"Distribuição da Frota por Ano","Anos",{"$f":"+E132","v":1},null,null,null,null,{"$f":"+J133+1","v":1002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B134*100+E135","v":31101},"0 a 1 ano",0,{"$f":"+E134","v":1},null,"DR_FROTA",{"$f":"+DR_Frota!I17","v":"C17"},null,{"$f":"+J134+1","v":1003},null,{"$f":"+DR_Frota!P17","v":0},{"$f":"+DR_Frota!P37","v":0},{"$f":"+DR_Frota!P57","v":0},{"$f":"+DR_Frota!P77","v":0},{"$f":"SUM(L135:O135)","v":0},null,{"$f":"IF($D135>R$17-1,L135,0)","v":0},{"$f":"IF($D135>S$17-1,M135,0)","v":0},{"$f":"IF($D135>T$17-1,N135,0)","v":0},{"$f":"IF($D135>U$17-1,O135,0)","v":0},{"$f":"SUM(R135:U135)","v":0},null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B135","v":31101},"1 a 2 anos",{"$f":"+D135+1","v":1},{"$f":"+E135","v":1},null,"DR_FROTA",{"$f":"+DR_Frota!I18","v":"C18"},null,{"$f":"+J135+1","v":1004},null,{"$f":"+DR_Frota!P18","v":0},{"$f":"+DR_Frota!P38","v":0},{"$f":"+DR_Frota!P58","v":0},{"$f":"+DR_Frota!P78","v":0},{"$f":"SUM(L136:O136)","v":0},null,0,0,0,0,{"$f":"SUM(R136:U136)","v":0},null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B136","v":31101},"2 a 3 anos",{"$f":"+D136+1","v":2},{"$f":"+E136","v":1},null,"DR_FROTA",{"$f":"+DR_Frota!I19","v":"C19"},null,1005,null,{"$f":"+DR_Frota!P19","v":0},{"$f":"+DR_Frota!P39","v":2},{"$f":"+DR_Frota!P59","v":12},{"$f":"+DR_Frota!P79","v":0},14,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"3 a 4 anos",3,1,null,"DR_FROTA",{"$f":"+DR_Frota!I20","v":"C20"},null,1006,null,{"$f":"+DR_Frota!P20","v":0},{"$f":"+DR_Frota!P40","v":3},{"$f":"+DR_Frota!P60","v":12},{"$f":"+DR_Frota!P80","v":0},15,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"4 a 5 anos",4,1,null,"DR_FROTA",{"$f":"+DR_Frota!I21","v":"C21"},null,1007,null,{"$f":"+DR_Frota!P21","v":0},{"$f":"+DR_Frota!P41","v":3},{"$f":"+DR_Frota!P61","v":12},{"$f":"+DR_Frota!P81","v":1},16,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"5 a 6 anos",5,1,null,"DR_FROTA",{"$f":"+DR_Frota!I22","v":"C22"},null,1008,null,{"$f":"+DR_Frota!P22","v":0},{"$f":"+DR_Frota!P42","v":3},{"$f":"+DR_Frota!P62","v":12},{"$f":"+DR_Frota!P82","v":0},15,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"6 a 7 anos",6,1,null,"DR_FROTA",{"$f":"+DR_Frota!I23","v":"C23"},null,1009,null,{"$f":"+DR_Frota!P23","v":1},{"$f":"+DR_Frota!P43","v":3},{"$f":"+DR_Frota!P63","v":12},{"$f":"+DR_Frota!P83","v":0},16,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"7 a 8 anos",7,1,null,"DR_FROTA",{"$f":"+DR_Frota!I24","v":"C24"},null,1010,null,{"$f":"+DR_Frota!P24","v":0},{"$f":"+DR_Frota!P44","v":0},{"$f":"+DR_Frota!P64","v":12},{"$f":"+DR_Frota!P84","v":0},12,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"8 a 9 anos",8,1,null,"DR_FROTA",{"$f":"+DR_Frota!I25","v":"C25"},null,1011,null,{"$f":"+DR_Frota!P25","v":0},{"$f":"+DR_Frota!P45","v":0},{"$f":"+DR_Frota!P65","v":0},{"$f":"+DR_Frota!P85","v":0},0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"9 a 10 anos",9,1,null,"DR_FROTA",{"$f":"+DR_Frota!I26","v":"C26"},null,1012,null,{"$f":"+DR_Frota!P26","v":0},{"$f":"+DR_Frota!P46","v":0},{"$f":"+DR_Frota!P66","v":0},{"$f":"+DR_Frota!P86","v":0},0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"10 a 11 anos",10,1,null,"DR_FROTA",{"$f":"+DR_Frota!I27","v":"C27"},null,1013,null,{"$f":"+DR_Frota!P27","v":0},{"$f":"+DR_Frota!P47","v":0},{"$f":"+DR_Frota!P67","v":0},{"$f":"+DR_Frota!P87","v":0},0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"11 a 12 anos",11,1,null,"DR_FROTA",{"$f":"+DR_Frota!I28","v":"C28"},null,1014,null,{"$f":"+DR_Frota!P28","v":0},{"$f":"+DR_Frota!P48","v":0},{"$f":"+DR_Frota!P68","v":0},{"$f":"+DR_Frota!P88","v":0},0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"12 a 13 anos",12,1,null,"DR_FROTA",{"$f":"+DR_Frota!I29","v":"C29"},null,1015,null,{"$f":"+DR_Frota!P29","v":0},{"$f":"+DR_Frota!P49","v":0},{"$f":"+DR_Frota!P69","v":0},{"$f":"+DR_Frota!P89","v":0},0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"13 a 14 anos",13,1,null,"DR_FROTA",{"$f":"+DR_Frota!I30","v":"C30"},null,1016,null,{"$f":"+DR_Frota!P30","v":0},{"$f":"+DR_Frota!P50","v":0},{"$f":"+DR_Frota!P70","v":0},{"$f":"+DR_Frota!P90","v":0},0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"14 a 15 anos",14,1,null,"DR_FROTA",{"$f":"+DR_Frota!I31","v":"C31"},null,1017,null,{"$f":"+DR_Frota!P31","v":0},{"$f":"+DR_Frota!P51","v":0},{"$f":"+DR_Frota!P71","v":0},{"$f":"+DR_Frota!P91","v":0},0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",31101,"+ de 15 anos",15,1,null,"DR_FROTA",{"$f":"+DR_Frota!I32","v":"C32"},null,1018,null,{"$f":"+DR_Frota!P32","v":0},{"$f":"+DR_Frota!P52","v":0},{"$f":"+DR_Frota!P72","v":0},{"$f":"+DR_Frota!P92","v":0},0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,1019,null,{"$f":"SUM(L135:L150)","v":1},{"$f":"SUM(M135:M150)","v":14},{"$f":"SUM(N135:N150)","v":72},{"$f":"SUM(O135:O150)","v":1},{"$f":"SUM(L151:O151)","v":88},null,{"$f":"SUM(R135:R150)","v":0},{"$f":"SUM(S135:S150)","v":0},{"$f":"SUM(T135:T150)","v":0},{"$f":"SUM(U135:U150)","v":0},0,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,1020,null,{"$f":"SUMPRODUCT($D135:$D150,L135:L150)","v":6},{"$f":"SUMPRODUCT($D135:$D150,M135:M150)","v":58},{"$f":"SUMPRODUCT($D135:$D150,N135:N150)","v":324},{"$f":"SUMPRODUCT($D135:$D150,O135:O150)","v":4},{"$f":"SUM(L152:O152)","v":392},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,1021,null,{"$f":"+L152/L151","v":6},{"$f":"+M152/M151","v":4.1428571428571432},{"$f":"+N152/N151","v":4.5},{"$f":"+O152/O151","v":4},{"$f":"+P152/P151","v":4.4545454545454541},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,1022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",312,"Valor da Frota","Anos",null,null,null,null,null,1023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B155*100+E156","v":31201},"0 a 1 ano",0,{"$f":"+E150","v":1},null,null," =",null,1024,null,{"$f":"+L$15*L135","v":0},0,0,0,{"$f":"SUM(L156:O156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B156","v":31201},"1 a 2 anos",{"$f":"+D156+1","v":1},{"$f":"+E156","v":1},null,null," =",null,1025,null,0,0,0,0,{"$f":"SUM(L157:O157)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B157","v":31201},"2 a 3 anos",{"$f":"+D157+1","v":2},{"$f":"+E157","v":1},null,null," =",null,1026,null,{"$f":"+L$15*L137","v":0},539591.64,3535490.4000000004,0,{"$f":"SUM(L158:O158)","v":4075082.0400000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"3 a 4 anos",3,1,null,null," =",null,1027,null,0,809387.46,3535490.4000000004,0,4344877.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"4 a 5 anos",4,1,null,null," =",null,1028,null,0,809387.46,3535490.4000000004,347758.2,4692636.0600000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"5 a 6 anos",5,1,null,null," =",null,1029,null,0,809387.46,3535490.4000000004,0,4344877.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"6 a 7 anos",6,1,null,null," =",null,1030,null,270708.94,809387.46,3535490.4000000004,0,4615586.8000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"7 a 8 anos",7,1,null,null," =",null,1031,null,0,0,3535490.4000000004,0,3535490.4000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"8 a 9 anos",8,1,null,null," =",null,1032,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"9 a 10 anos",9,1,null,null," =",null,1033,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"10 a 11 anos",10,1,null,null," =",null,1034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"11 a 12 anos",11,1,null,null," =",null,1035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"12 a 13 anos",12,1,null,null," =",null,1036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"13 a 14 anos",13,1,null,null," =",null,1037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"14 a 15 anos",14,1,null,null," =",null,1038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31201,"+ de 15 anos",15,1,null,null," =",null,1039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,1040,null,{"$f":"SUM(L156:L171)","v":270708.94},{"$f":"SUM(M156:M171)","v":3777141.48},{"$f":"SUM(N156:N171)","v":21212942.399999999},{"$f":"SUM(O156:O171)","v":347758.2},{"$f":"SUM(P156:P171)","v":25608551.020000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,1041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",313,"Depreciação do Ano","Anos",null,null,null,null,null,1042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B174*100+E175","v":31301},"0 a 1 ano",0,{"$f":"+E169","v":1},null,null," =",null,1043,null,{"$f":"+L156*-L$24","v":0},{"$f":"+M156*-M$24","v":0},{"$f":"+N156*-N$24","v":0},{"$f":"+O156*-O$24","v":0},{"$f":"SUM(L175:O175)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B175","v":31301},"1 a 2 anos",{"$f":"+D175+1","v":1},{"$f":"+E175","v":1},null,null," =",null,1044,null,{"$f":"+L157*-L$25","v":0},{"$f":"+M157*-M$25","v":0},{"$f":"+N157*-N$25","v":0},{"$f":"+O157*-O$25","v":0},{"$f":"SUM(L176:O176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B176","v":31301},"2 a 3 anos",{"$f":"+D176+1","v":2},{"$f":"+E176","v":1},null,null," =",null,1045,null,{"$f":"+L158*-L$26","v":0},{"$f":"+M158*-M$26","v":-57331.611750000011},{"$f":"+N158*-N$26","v":-318194.13600000006},{"$f":"+O158*-O$26","v":0},-375525.7477500001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"3 a 4 anos",3,1,null,null," =",null,1046,null,{"$f":"+L159*-L$27","v":0},{"$f":"+M159*-M$27","v":-85997.417624999987},{"$f":"+N159*-N$27","v":-318194.13600000006},{"$f":"+O159*-O$27","v":0},-404191.55362500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"4 a 5 anos",4,1,null,null," =",null,1047,null,{"$f":"+L160*-L$28","v":0},{"$f":"+M160*-M$28","v":-85997.417624999987},{"$f":"+N160*-N$28","v":-318194.13600000012},{"$f":"+O160*-O$28","v":-31298.238000000008},-435489.79162500013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"5 a 6 anos",5,1,null,null," =",null,1048,null,{"$f":"+L161*-L$29","v":0},{"$f":"+M161*-M$29","v":-85997.417624999987},{"$f":"+N161*-N$29","v":-318194.13600000012},{"$f":"+O161*-O$29","v":0},-404191.55362500012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"6 a 7 anos",6,1,null,null," =",null,1049,null,{"$f":"+L162*-L$30","v":-28762.824874999995},{"$f":"+M162*-M$30","v":-85997.417624999987},{"$f":"+N162*-N$30","v":-318194.13600000012},{"$f":"+O162*-O$30","v":0},-432954.37850000011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"7 a 8 anos",7,1,null,null," =",null,1050,null,{"$f":"+L163*-L$31","v":0},{"$f":"+M163*-M$31","v":0},{"$f":"+N163*-N$31","v":-318194.13600000012},{"$f":"+O163*-O$31","v":0},-318194.13600000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"8 a 9 anos",8,1,null,null," =",null,1051,null,{"$f":"+L164*-L$32","v":0},{"$f":"+M164*-M$32","v":0},{"$f":"+N164*-N$32","v":0},{"$f":"+O164*-O$32","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"9 a 10 anos",9,1,null,null," =",null,1052,null,{"$f":"+L165*-L$33","v":0},{"$f":"+M165*-M$33","v":0},{"$f":"+N165*-N$33","v":0},{"$f":"+O165*-O$33","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"10 a 11 anos",10,1,null,null," =",null,1053,null,{"$f":"+L166*-L$34","v":0},{"$f":"+M166*-M$34","v":0},{"$f":"+N166*-N$34","v":0},{"$f":"+O166*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"11 a 12 anos",11,1,null,null," =",null,1054,null,{"$f":"+L167*-L$35","v":0},{"$f":"+M167*-M$35","v":0},{"$f":"+N167*-N$35","v":0},{"$f":"+O167*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"12 a 13 anos",12,1,null,null," =",null,1055,null,{"$f":"+L168*-L$36","v":0},{"$f":"+M168*-M$36","v":0},{"$f":"+N168*-N$36","v":0},{"$f":"+O168*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"13 a 14 anos",13,1,null,null," =",null,1056,null,{"$f":"+L169*-L$37","v":0},{"$f":"+M169*-M$37","v":0},{"$f":"+N169*-N$37","v":0},{"$f":"+O169*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"14 a 15 anos",14,1,null,null," =",null,1057,null,{"$f":"+L170*-L$38","v":0},{"$f":"+M170*-M$38","v":0},{"$f":"+N170*-N$38","v":0},{"$f":"+O170*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31301,"+ de 15 anos",15,1,null,null," =",null,1058,null,{"$f":"+L171*-L$39","v":0},{"$f":"+M171*-M$39","v":0},{"$f":"+N171*-N$39","v":0},{"$f":"+O171*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,1059,null,{"$f":"SUM(L175:L190)","v":-28762.824874999995},{"$f":"SUM(M175:M190)","v":-401321.28224999999},{"$f":"SUM(N175:N190)","v":-1909164.8160000008},{"$f":"SUM(O175:O190)","v":-31298.238000000008},{"$f":"SUM(P175:P190)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,1060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",314,"Depreciação Acumulada","Anos",null,null,null,null,null,1061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B193*100+E194","v":31401},"0 a 1 ano",0,{"$f":"+E171","v":1},null,null," =",null,1062,null,{"$f":"+L156*-L$61","v":0},{"$f":"+M156*-M$61","v":0},{"$f":"+N156*-N$61","v":0},{"$f":"+O156*-O$61","v":0},{"$f":"SUM(L194:O194)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B194","v":31401},"1 a 2 anos",{"$f":"+D194+1","v":1},{"$f":"+E194","v":1},null,null," =",null,1063,null,{"$f":"+L157*-L$62","v":0},{"$f":"+M157*-M$62","v":0},{"$f":"+N157*-N$62","v":0},{"$f":"+O157*-O$62","v":0},{"$f":"SUM(L195:O195)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B195","v":31401},"2 a 3 anos",{"$f":"+D195+1","v":2},{"$f":"+E195","v":1},null,null," =",null,1064,null,{"$f":"+L158*-L$63","v":0},{"$f":"+M158*-M$63","v":-171994.83525},{"$f":"+N158*-N$63","v":-954582.40800000017},{"$f":"+O158*-O$63","v":0},-1126577.2432500003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"3 a 4 anos",3,1,null,null," =",null,1065,null,{"$f":"+L159*-L$64","v":0},{"$f":"+M159*-M$64","v":-343989.67049999995},{"$f":"+N159*-N$64","v":-1272776.5440000002},{"$f":"+O159*-O$64","v":0},-1616766.2145000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"4 a 5 anos",4,1,null,null," =",null,1066,null,{"$f":"+L160*-L$65","v":0},{"$f":"+M160*-M$65","v":-429987.08812500001},{"$f":"+N160*-N$65","v":-1590970.6800000004},{"$f":"+O160*-O$65","v":-156491.19000000003},-2177448.9581250004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"5 a 6 anos",5,1,null,null," =",null,1067,null,{"$f":"+L161*-L$66","v":0},{"$f":"+M161*-M$66","v":-515984.50574999995},{"$f":"+N161*-N$66","v":-1909164.8160000003},{"$f":"+O161*-O$66","v":0},-2425149.3217500001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"6 a 7 anos",6,1,null,null," =",null,{"$f":"+J199+1","v":1068},null,{"$f":"+L162*-L$67","v":-201339.77412499997},{"$f":"+M162*-M$67","v":-601981.9233749999},{"$f":"+N162*-N$67","v":-2227358.9520000005},{"$f":"+O162*-O$67","v":0},-3030680.6495000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"7 a 8 anos",7,1,null,null," =",null,1069,null,{"$f":"+L163*-L$68","v":0},{"$f":"+M163*-M$68","v":0},{"$f":"+N163*-N$68","v":-2545553.0880000009},{"$f":"+O163*-O$68","v":0},-2545553.0880000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"8 a 9 anos",8,1,null,null," =",null,1070,null,{"$f":"+L164*-L$69","v":0},{"$f":"+M164*-M$69","v":0},{"$f":"+N164*-N$69","v":0},{"$f":"+O164*-O$69","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"9 a 10 anos",9,1,null,null," =",null,1071,null,{"$f":"+L165*-L$70","v":0},{"$f":"+M165*-M$70","v":0},{"$f":"+N165*-N$70","v":0},{"$f":"+O165*-O$70","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"10 a 11 anos",10,1,null,null," =",null,1072,null,{"$f":"+L166*-L$71","v":0},{"$f":"+M166*-M$71","v":0},{"$f":"+N166*-N$71","v":0},{"$f":"+O166*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"11 a 12 anos",11,1,null,null," =",null,1073,null,{"$f":"+L167*-L$72","v":0},{"$f":"+M167*-M$72","v":0},{"$f":"+N167*-N$72","v":0},{"$f":"+O167*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"12 a 13 anos",12,1,null,null," =",null,1074,null,{"$f":"+L168*-L$73","v":0},{"$f":"+M168*-M$73","v":0},{"$f":"+N168*-N$73","v":0},{"$f":"+O168*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"13 a 14 anos",13,1,null,null," =",null,1075,null,{"$f":"+L169*-L$74","v":0},{"$f":"+M169*-M$74","v":0},{"$f":"+N169*-N$74","v":0},{"$f":"+O169*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"14 a 15 anos",14,1,null,null," =",null,1076,null,{"$f":"+L170*-L$75","v":0},{"$f":"+M170*-M$75","v":0},{"$f":"+N170*-N$75","v":0},{"$f":"+O170*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31401,"+ de 15 anos",15,1,null,null," =",null,1077,null,{"$f":"+L171*-L$76","v":0},{"$f":"+M171*-M$76","v":0},{"$f":"+N171*-N$76","v":0},{"$f":"+O171*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,1078,null,{"$f":"SUM(L194:L209)","v":-201339.77412499997},{"$f":"SUM(M194:M209)","v":-2063938.023},{"$f":"SUM(N194:N209)","v":-10500406.488000004},{"$f":"SUM(O194:O209)","v":-156491.19000000003},{"$f":"SUM(P194:P209)","v":-12922175.475125002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,1079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",315,"VALOR DA FROTA",null,"Ano ",null,null,null,null,1080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B212*100+E213","v":31501},"Saldo inicial",null,{"$f":"+E209","v":1},null,null,null,null,1081,null,{"$f":"+L122","v":270708.94},{"$f":"+M122","v":3777141.48},{"$f":"+N122","v":21212942.399999999},{"$f":"+O122","v":347758.2},{"$f":"SUM(L213:O213)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B213","v":31501},"Aquisições",null,{"$f":"+E213","v":1},null,null,null,null,1082,null,0,0,0,0,{"$f":"SUM(L214:O214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B214","v":31501},"Baixa",null,{"$f":"+E214","v":1},null,null,null,null,1083,null,{"$f":"-L213-L214+L216","v":0},{"$f":"-M213-M214+M216","v":0},{"$f":"-N213-N214+N216","v":0},{"$f":"-O213-O214+O216","v":0},{"$f":"SUM(L215:O215)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B215","v":31501},"Saldo final",null,1,null,null,null,null,1084,null,{"$f":"+L172","v":270708.94},{"$f":"+M172","v":3777141.48},{"$f":"+N172","v":21212942.399999999},{"$f":"+O172","v":347758.2},{"$f":"SUM(L216:O216)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,1,null,null,null,null,1085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",316,"DEPRECIAÇÃO ACUMULADA",null,1,null,null,null,null,1086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B218*100+E219","v":31601},"Saldo inicial",null,1,null,null,null,null,1087,null,{"$f":"+L128","v":-172576.94924999998},{"$f":"+M128","v":-1662616.7407499999},{"$f":"+N128","v":-8591241.6720000021},{"$f":"+O128","v":-125192.95200000002},{"$f":"SUM(L219:O219)","v":-10551628.314000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B219","v":31601},"Depreciação do Ano",null,1,null,null,null,null,1088,null,{"$f":"+L191","v":-28762.824874999995},{"$f":"+M191","v":-401321.28224999999},{"$f":"+N191","v":-1909164.8160000008},{"$f":"+O191","v":-31298.238000000008},{"$f":"SUM(L220:O220)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B220","v":31601},"Baixa Depreciação",null,1,null,null,null,null,1089,null,{"$f":"+L222-L219-L220","v":0},{"$f":"+M222-M219-M220","v":0},{"$f":"+N222-N219-N220","v":0},{"$f":"+O222-O219-O220","v":0},{"$f":"SUM(L221:O221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B221","v":31601},"Saldo final da Depreciação",null,{"$f":"+E221","v":1},null,null,null,null,1090,null,{"$f":"+L210","v":-201339.77412499997},{"$f":"+M210","v":-2063938.023},{"$f":"+N210","v":-10500406.488000004},{"$f":"+O210","v":-156491.19000000003},{"$f":"SUM(L222:O222)","v":-12922175.475125004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,1,null,null,null,null,1091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,1,null,null,null,null,1092,null,{"$f":"+L216+L222","v":69369.165875000035},{"$f":"+M216+M222","v":1713203.4569999999},{"$f":"+N216+N222","v":10712535.911999995},{"$f":"+O216+O222","v":191267.00999999998},{"$f":"SUM(L224:O224)","v":12686375.544874994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,1,null,null,null,null,1093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,1,null,null,null,null,1094,null,{"$f":"-L215*L$19","v":0},{"$f":"-M215*M$19","v":0},{"$f":"-N215*N$19","v":0},{"$f":"-O215*O$19","v":0},{"$f":"SUM(L226:O226)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,1,null,null,null,null,1095,null,{"$f":"+L215+L221","v":0},{"$f":"+M215+M221","v":0},{"$f":"+N215+N221","v":0},{"$f":"+O215+O221","v":0},{"$f":"SUM(L227:O227)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E224+1","v":2},null,null,null,null,{"$f":"+E229*1000","v":2000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J229+1","v":2001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B134","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E229","v":2},null,null," =",null,2002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$152","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B231*100+E232","v":31102},"0 a 1 ano",0,{"$f":"+E231","v":2},null,null," =",null,2003,null,{"$f":"+R232","v":0},{"$f":"+S232","v":0},{"$f":"+T232","v":9},{"$f":"+U232","v":0},{"$f":"SUM(L232:O232)","v":9},null,{"$f":"+R248","v":0},{"$f":"+S248","v":0},{"$f":"+T248","v":9},{"$f":"+U248","v":0},{"$f":"SUM(R232:U232)","v":9},null,0,{"$f":"+Y231-X232+(T232*D232)","v":324},0,0,{"$f":"+Y$231-AA232","v":324},0,{"$f":"IF(AB232+1>0,0,IF(Z232<AC232,Z232,AC232)-AE233)","v":0},0,null," "]
[" ",{"$f":"+B232","v":31102},"1 a 2 anos",{"$f":"+D232+1","v":1},{"$f":"+E232","v":2},null,null," =",null,2004,null,{"$f":"+L135-R233","v":0},{"$f":"+M135-S233","v":0},{"$f":"+N135-T233","v":0},0,{"$f":"SUM(L233:O233)","v":0},null,{"$f":"IF($D233>R$17-1,L135,0)","v":0},{"$f":"IF($D233>S$17-1,M135,0)","v":0},{"$f":"+AD233","v":0},{"$f":"IF($D233>U$17-1,O135,0)","v":0},{"$f":"+AD233","v":0},null,{"$f":"+N136*($D233+1)","v":0},324,{"$f":"+N135","v":0},{"$f":"+Z233*D233+AA232","v":0},324,{"$f":"ROUNDUP(-AB233/D233,0)+AE234","v":-315},0,{"$f":"+T233+AE234","v":9},null," "]
[" ",{"$f":"+B233","v":31102},"2 a 3 anos",{"$f":"+D233+1","v":2},{"$f":"+E233","v":2},null,null," =",null,2005,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"+N137*($D234+1)","v":36},288,{"$f":"+N136","v":0},0,324,-153,0,9,null," "]
[" ",31102,"3 a 4 anos",3,2,null,null," =",null,2006,null,0,2,12,0,14,null,0,0,0,0,0,null,48,240,12,36,288,-87,0,9,null," "]
[" ",31102,"4 a 5 anos",4,2,null,null," =",null,2007,null,0,3,12,0,15,null,0,0,0,0,0,null,60,180,12,84,240,-51,0,9,null," "]
[" ",31102,"5 a 6 anos",5,2,null,null," =",null,2008,null,0,3,12,1,16,null,0,0,0,0,0,null,72,108,12,144,180,-27,0,9,null," "]
[" ",31102,"6 a 7 anos",6,2,null,null," =",null,2009,null,0,3,12,0,15,null,0,0,0,0,0,null,84,24,12,216,108,-9,0,9,null," "]
[" ",31102,"7 a 8 anos",7,2,null,null," =",null,2010,null,1,3,12,0,16,null,0,0,0,0,0,null,96,-72,12,300,24,5,0,9,null," "]
[" ",31102,"8 a 9 anos",8,2,null,null," =",null,2011,null,0,0,3,0,3,null,0,0,9,0,9,null,0,0,12,396,-72,9,9,9,null," "]
[" ",31102,"9 a 10 anos",9,2,null,null," =",null,2012,null,0,0,0,0,0,null,0,0,{"$f":"+AD241","v":0},0,{"$f":"+AD241","v":0},null,0,{"$f":"+Y240-X241+(T241*D241)","v":0},0,396,-72,8,0,0,null," "]
[" ",31102,"10 a 11 anos",10,2,null,null," =",null,2013,null,0,0,0,0,0,null,0,0,{"$f":"+AD242","v":0},0,{"$f":"SUM(R242:U242)","v":0},null,0,0,0,396,-72,8,{"$f":"IF(AB242+1>0,0,IF(Z242-AC242,Z242,AC242)-AE243)","v":0},0,null," "]
[" ",31102,"11 a 12 anos",11,2,null,null," =",null,2014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,396,-72,7,0,0,null," "]
[" ",31102,"12 a 13 anos",12,2,null,null," =",null,2015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,396,-72,6,0,0,null," "]
[" ",31102,"13 a 14 anos",13,2,null,null," =",null,2016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,396,-72,6,0,0,null," "]
[" ",31102,"14 a 15 anos",14,2,null,null," =",null,2017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,396,-72,6,0,0,null," "]
[" ",31102,"+ de 15 anos",15,2,null,null," =",null,2018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,396,-72,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,2019,null,{"$f":"SUM(L232:L247)","v":1},{"$f":"SUM(M232:M247)","v":14},{"$f":"SUM(N232:N247)","v":72},{"$f":"SUM(O232:O247)","v":1},{"$f":"SUM(L248:O248)","v":88},null,{"$f":"SUM(R233:R247)","v":0},{"$f":"SUM(S233:S247)","v":0},{"$f":"SUM(T233:T247)","v":9},{"$f":"SUM(U233:U247)","v":0},{"$f":"SUM(V233:V247)","v":9},null,{"$f":"SUM(X232:X247)","v":396},0,{"$f":"SUM(Z232:Z247)","v":72},396,-72,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,2020,null,{"$f":"SUMPRODUCT($D232:$D247,L232:L247)","v":7},{"$f":"SUMPRODUCT($D232:$D247,M232:M247)","v":72},{"$f":"SUMPRODUCT($D232:$D247,N232:N247)","v":324},{"$f":"SUMPRODUCT($D232:$D247,O232:O247)","v":5},{"$f":"SUM(L249:O249)","v":408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,2021,null,{"$f":"+L249/L248","v":7},{"$f":"+M249/M248","v":5.1428571428571432},{"$f":"+N249/N248","v":4.5},{"$f":"+O249/O248","v":5},{"$f":"+P249/P248","v":4.6363636363636367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B155","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B252*100+E253","v":31202},"0 a 1 ano",0,{"$f":"+E247","v":2},null,null," =",null,2024,null,{"$f":"+L$15*L232","v":0},0,2651617.8000000003,0,{"$f":"SUM(L253:O253)","v":2651617.8000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B253","v":31202},"1 a 2 anos",{"$f":"+D253+1","v":1},{"$f":"+E253","v":2},null,null," =",null,2025,null,0,0,0,0,{"$f":"SUM(L254:O254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B254","v":31202},"2 a 3 anos",{"$f":"+D254+1","v":2},{"$f":"+E254","v":2},null,null," =",null,2026,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"3 a 4 anos",3,2,null,null," =",null,2027,null,0,539591.64,3535490.4000000004,0,4075082.0400000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"4 a 5 anos",4,2,null,null," =",null,2028,null,0,809387.46,3535490.4000000004,0,4344877.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"5 a 6 anos",5,2,null,null," =",null,2029,null,0,809387.46,3535490.4000000004,347758.2,4692636.0600000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"6 a 7 anos",6,2,null,null," =",null,2030,null,0,809387.46,3535490.4000000004,0,4344877.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"7 a 8 anos",7,2,null,null," =",null,2031,null,270708.94,809387.46,3535490.4000000004,0,4615586.8000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"8 a 9 anos",8,2,null,null," =",null,2032,null,0,0,883872.60000000009,0,883872.60000000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"9 a 10 anos",9,2,null,null," =",null,2033,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"10 a 11 anos",10,2,null,null," =",null,2034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"11 a 12 anos",11,2,null,null," =",null,2035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"12 a 13 anos",12,2,null,null," =",null,2036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"13 a 14 anos",13,2,null,null," =",null,2037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"14 a 15 anos",14,2,null,null," =",null,2038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31202,"+ de 15 anos",15,2,null,null," =",null,2039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,2040,null,{"$f":"SUM(L253:L268)","v":270708.94},{"$f":"SUM(M253:M268)","v":3777141.48},{"$f":"SUM(N253:N268)","v":21212942.400000006},{"$f":"SUM(O253:O268)","v":347758.2},{"$f":"SUM(P253:P268)","v":25608551.020000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,2041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B174","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,2042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B271*100+E272","v":31302},"0 a 1 ano",0,{"$f":"+E266","v":2},null,null," =",null,2043,null,{"$f":"+L253*-L$24","v":0},{"$f":"+M253*-M$24","v":0},{"$f":"+N253*-N$24","v":-238645.60200000001},{"$f":"+O253*-O$24","v":0},{"$f":"SUM(L272:O272)","v":-238645.60200000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B272","v":31302},"1 a 2 anos",{"$f":"+D272+1","v":1},{"$f":"+E272","v":2},null,null," =",null,2044,null,{"$f":"+L254*-L$25","v":0},{"$f":"+M254*-M$25","v":0},{"$f":"+N254*-N$25","v":0},{"$f":"+O254*-O$25","v":0},{"$f":"SUM(L273:O273)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B273","v":31302},"2 a 3 anos",{"$f":"+D273+1","v":2},{"$f":"+E273","v":2},null,null," =",null,2045,null,{"$f":"+L255*-L$26","v":0},{"$f":"+M255*-M$26","v":0},{"$f":"+N255*-N$26","v":0},{"$f":"+O255*-O$26","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"3 a 4 anos",3,2,null,null," =",null,2046,null,{"$f":"+L256*-L$27","v":0},{"$f":"+M256*-M$27","v":-57331.611749999996},{"$f":"+N256*-N$27","v":-318194.13600000006},{"$f":"+O256*-O$27","v":0},-375525.74775000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"4 a 5 anos",4,2,null,null," =",null,2047,null,{"$f":"+L257*-L$28","v":0},{"$f":"+M257*-M$28","v":-85997.417624999987},{"$f":"+N257*-N$28","v":-318194.13600000012},{"$f":"+O257*-O$28","v":0},-404191.55362500012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"5 a 6 anos",5,2,null,null," =",null,2048,null,{"$f":"+L258*-L$29","v":0},{"$f":"+M258*-M$29","v":-85997.417624999987},{"$f":"+N258*-N$29","v":-318194.13600000012},{"$f":"+O258*-O$29","v":-31298.238000000008},-435489.79162500013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"6 a 7 anos",6,2,null,null," =",null,2049,null,{"$f":"+L259*-L$30","v":0},{"$f":"+M259*-M$30","v":-85997.417624999987},{"$f":"+N259*-N$30","v":-318194.13600000012},{"$f":"+O259*-O$30","v":0},-404191.55362500012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"7 a 8 anos",7,2,null,null," =",null,2050,null,{"$f":"+L260*-L$31","v":-28762.824874999995},{"$f":"+M260*-M$31","v":-85997.417624999987},{"$f":"+N260*-N$31","v":-318194.13600000012},{"$f":"+O260*-O$31","v":0},-432954.37850000011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"8 a 9 anos",8,2,null,null," =",null,2051,null,{"$f":"+L261*-L$32","v":0},{"$f":"+M261*-M$32","v":0},{"$f":"+N261*-N$32","v":-79548.534000000029},{"$f":"+O261*-O$32","v":0},-79548.534000000029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"9 a 10 anos",9,2,null,null," =",null,2052,null,{"$f":"+L262*-L$33","v":0},{"$f":"+M262*-M$33","v":0},{"$f":"+N262*-N$33","v":0},{"$f":"+O262*-O$33","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"10 a 11 anos",10,2,null,null," =",null,2053,null,{"$f":"+L263*-L$34","v":0},{"$f":"+M263*-M$34","v":0},{"$f":"+N263*-N$34","v":0},{"$f":"+O263*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"11 a 12 anos",11,2,null,null," =",null,2054,null,{"$f":"+L264*-L$35","v":0},{"$f":"+M264*-M$35","v":0},{"$f":"+N264*-N$35","v":0},{"$f":"+O264*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"12 a 13 anos",12,2,null,null," =",null,2055,null,{"$f":"+L265*-L$36","v":0},{"$f":"+M265*-M$36","v":0},{"$f":"+N265*-N$36","v":0},{"$f":"+O265*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"13 a 14 anos",13,2,null,null," =",null,2056,null,{"$f":"+L266*-L$37","v":0},{"$f":"+M266*-M$37","v":0},{"$f":"+N266*-N$37","v":0},{"$f":"+O266*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"14 a 15 anos",14,2,null,null," =",null,2057,null,{"$f":"+L267*-L$38","v":0},{"$f":"+M267*-M$38","v":0},{"$f":"+N267*-N$38","v":0},{"$f":"+O267*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31302,"+ de 15 anos",15,2,null,null," =",null,2058,null,{"$f":"+L268*-L$39","v":0},{"$f":"+M268*-M$39","v":0},{"$f":"+N268*-N$39","v":0},{"$f":"+O268*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,2059,null,{"$f":"SUM(L272:L287)","v":-28762.824874999995},{"$f":"SUM(M272:M287)","v":-401321.28224999999},{"$f":"SUM(N272:N287)","v":-1909164.8160000008},{"$f":"SUM(O272:O287)","v":-31298.238000000008},{"$f":"SUM(P272:P287)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,2060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B193","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,2061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B290*100+E291","v":31402},"0 a 1 ano",0,{"$f":"+E268","v":2},null,null," =",null,2062,null,{"$f":"+L253*-L$61","v":0},{"$f":"+M253*-M$61","v":0},{"$f":"+N253*-N$61","v":-238645.60200000001},{"$f":"+O253*-O$61","v":0},{"$f":"SUM(L291:O291)","v":-238645.60200000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B291","v":31402},"1 a 2 anos",{"$f":"+D291+1","v":1},{"$f":"+E291","v":2},null,null," =",null,2063,null,{"$f":"+L254*-L$62","v":0},{"$f":"+M254*-M$62","v":0},{"$f":"+N254*-N$62","v":0},{"$f":"+O254*-O$62","v":0},{"$f":"SUM(L292:O292)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B292","v":31402},"2 a 3 anos",{"$f":"+D292+1","v":2},{"$f":"+E292","v":2},null,null," =",null,2064,null,{"$f":"+L255*-L$63","v":0},{"$f":"+M255*-M$63","v":0},{"$f":"+N255*-N$63","v":0},{"$f":"+O255*-O$63","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"3 a 4 anos",3,2,null,null," =",null,2065,null,{"$f":"+L256*-L$64","v":0},{"$f":"+M256*-M$64","v":-229326.44699999999},{"$f":"+N256*-N$64","v":-1272776.5440000002},{"$f":"+O256*-O$64","v":0},-1502102.9910000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"4 a 5 anos",4,2,null,null," =",null,2066,null,{"$f":"+L257*-L$65","v":0},{"$f":"+M257*-M$65","v":-429987.08812500001},{"$f":"+N257*-N$65","v":-1590970.6800000004},{"$f":"+O257*-O$65","v":0},-2020957.7681250004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"5 a 6 anos",5,2,null,null," =",null,2067,null,{"$f":"+L258*-L$66","v":0},{"$f":"+M258*-M$66","v":-515984.50574999995},{"$f":"+N258*-N$66","v":-1909164.8160000003},{"$f":"+O258*-O$66","v":-187789.42800000001},-2612938.74975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"6 a 7 anos",6,2,null,null," =",null,2068,null,{"$f":"+L259*-L$67","v":0},{"$f":"+M259*-M$67","v":-601981.9233749999},{"$f":"+N259*-N$67","v":-2227358.9520000005},{"$f":"+O259*-O$67","v":0},-2829340.8753750003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"7 a 8 anos",7,2,null,null," =",null,2069,null,{"$f":"+L260*-L$68","v":-230102.59899999996},{"$f":"+M260*-M$68","v":-687979.3409999999},{"$f":"+N260*-N$68","v":-2545553.0880000009},{"$f":"+O260*-O$68","v":0},-3463635.0280000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"8 a 9 anos",8,2,null,null," =",null,2070,null,{"$f":"+L261*-L$69","v":0},{"$f":"+M261*-M$69","v":0},{"$f":"+N261*-N$69","v":-715936.80600000033},{"$f":"+O261*-O$69","v":0},-715936.80600000033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"9 a 10 anos",9,2,null,null," =",null,2071,null,{"$f":"+L262*-L$70","v":0},{"$f":"+M262*-M$70","v":0},{"$f":"+N262*-N$70","v":0},{"$f":"+O262*-O$70","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"10 a 11 anos",10,2,null,null," =",null,2072,null,{"$f":"+L263*-L$71","v":0},{"$f":"+M263*-M$71","v":0},{"$f":"+N263*-N$71","v":0},{"$f":"+O263*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"11 a 12 anos",11,2,null,null," =",null,2073,null,{"$f":"+L264*-L$72","v":0},{"$f":"+M264*-M$72","v":0},{"$f":"+N264*-N$72","v":0},{"$f":"+O264*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"12 a 13 anos",12,2,null,null," =",null,2074,null,{"$f":"+L265*-L$73","v":0},{"$f":"+M265*-M$73","v":0},{"$f":"+N265*-N$73","v":0},{"$f":"+O265*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"13 a 14 anos",13,2,null,null," =",null,2075,null,{"$f":"+L266*-L$74","v":0},{"$f":"+M266*-M$74","v":0},{"$f":"+N266*-N$74","v":0},{"$f":"+O266*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"14 a 15 anos",14,2,null,null," =",null,2076,null,{"$f":"+L267*-L$75","v":0},{"$f":"+M267*-M$75","v":0},{"$f":"+N267*-N$75","v":0},{"$f":"+O267*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31402,"+ de 15 anos",15,2,null,null," =",null,2077,null,{"$f":"+L268*-L$76","v":0},{"$f":"+M268*-M$76","v":0},{"$f":"+N268*-N$76","v":0},{"$f":"+O268*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,2078,null,{"$f":"SUM(L291:L306)","v":-230102.59899999996},{"$f":"SUM(M291:M306)","v":-2465259.3052499997},{"$f":"SUM(N291:N306)","v":-10500406.488000002},{"$f":"SUM(O291:O306)","v":-187789.42800000001},{"$f":"SUM(P291:P306)","v":-13383557.820250003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,2079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B212","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,2080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B309*100+E310","v":31502},"Saldo inicial",null,{"$f":"+E306","v":2},null,null," =",null,2081,null,{"$f":"+L216","v":270708.94},{"$f":"+M216","v":3777141.48},{"$f":"+N216","v":21212942.399999999},{"$f":"+O216","v":347758.2},{"$f":"SUM(L310:O310)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B310","v":31502},"Aquisições",null,{"$f":"+E310","v":2},null,null," =",null,2082,null,{"$f":"+L253","v":0},{"$f":"+M253","v":0},{"$f":"+N253","v":2651617.8000000003},{"$f":"+O253","v":0},{"$f":"SUM(L311:O311)","v":2651617.8000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B311","v":31502},"Baixa",null,{"$f":"+E311","v":2},null,null," =",null,2083,null,{"$f":"-L310-L311+L313","v":0},{"$f":"-M310-M311+M313","v":0},{"$f":"-N310-N311+N313","v":-2651617.7999999933},{"$f":"-O310-O311+O313","v":0},{"$f":"SUM(L312:O312)","v":-2651617.7999999933},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B312","v":31502},"Saldo final",null,2,null,null," =",null,{"$f":"+J312+1","v":2084},null,{"$f":"+L269","v":270708.94},{"$f":"+M269","v":3777141.48},{"$f":"+N269","v":21212942.400000006},{"$f":"+O269","v":347758.2},{"$f":"SUM(L313:O313)","v":25608551.020000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,2,null,null,null,null,2085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B218","v":316},"DEPRECIAÇÃO ACUMULADA",null,2,null,null,null,null,2086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B315*100+E316","v":31602},"Saldo inicial",null,2,null,null," =",null,2087,null,{"$f":"+L222","v":-201339.77412499997},{"$f":"+M222","v":-2063938.023},{"$f":"+N222","v":-10500406.488000004},{"$f":"+O222","v":-156491.19000000003},{"$f":"SUM(L316:O316)","v":-12922175.475125004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B316","v":31602},"Depreciação do Ano",null,2,null,null," =",null,2088,null,{"$f":"+L288","v":-28762.824874999995},{"$f":"+M288","v":-401321.28224999999},{"$f":"+N288","v":-1909164.8160000008},{"$f":"+O288","v":-31298.238000000008},{"$f":"SUM(L317:O317)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B317","v":31602},"Baixa Depreciação",null,2,null,null," =",null,2089,null,{"$f":"+L319-L316-L317","v":0},{"$f":"+M319-M316-M317","v":0},{"$f":"+N319-N316-N317","v":1909164.8160000027},{"$f":"+O319-O316-O317","v":0},{"$f":"SUM(L318:O318)","v":1909164.8160000027},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B318","v":31602},"Saldo final da Depreciação",null,2,null,null,null,null,2090,null,{"$f":"+L307","v":-230102.59899999996},{"$f":"+M307","v":-2465259.3052499997},{"$f":"+N307","v":-10500406.488000002},{"$f":"+O307","v":-187789.42800000001},{"$f":"SUM(L319:O319)","v":-13383557.820250001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,2,null,null,null,null,2091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,2,null,null," =",null,2092,null,{"$f":"+L313+L319","v":40606.341000000044},{"$f":"+M313+M319","v":1311882.1747500002},{"$f":"+N313+N319","v":10712535.912000004},{"$f":"+O313+O319","v":159968.772},{"$f":"SUM(L321:O321)","v":12224993.199750004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,2,null,null,null,null,2093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,2,null,null,null,null,2094,null,{"$f":"-L312-L318","v":0},{"$f":"-M312-M318","v":0},{"$f":"-N312-N318","v":742452.98399999063},{"$f":"-O312-O318","v":0},{"$f":"SUM(L323:O323)","v":742452.98399999063},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,2,null,null,null,null,2095,null,{"$f":"+L312+L318","v":0},{"$f":"+M312+M318","v":0},{"$f":"+N312+N318","v":-742452.98399999063},{"$f":"+O312+O318","v":0},{"$f":"SUM(L324:O324)","v":-742452.98399999063},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E321+1","v":3},null,null,null,null,{"$f":"+E326*1000","v":3000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J326+1","v":3001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B231","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E326","v":3},null,null,null,null,3002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$152","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B328*100+E329","v":31103},"0 a 1 ano",0,{"$f":"+E328","v":3},null,null," =",null,3003,null,{"$f":"+R329","v":1},{"$f":"+S329","v":3},{"$f":"+T329","v":9},{"$f":"+U329","v":0},{"$f":"SUM(L329:O329)","v":13},null,{"$f":"+R345","v":1},{"$f":"+S345","v":3},{"$f":"+T345","v":9},{"$f":"+U345","v":0},{"$f":"SUM(R329:U329)","v":13},null,0,{"$f":"+Y328-X329+(T329*D329)","v":324},0,0,{"$f":"+Y$231-AA329","v":324},0,{"$f":"IF(AB329+1>0,0,IF(Z329<AC329,Z329,AC329)-AE330)","v":0},0,null," "]
[" ",{"$f":"+B329","v":31103},"1 a 2 anos",{"$f":"+D329+1","v":1},{"$f":"+E329","v":3},null,null," =",null,3004,null,{"$f":"+L232-R330","v":0},{"$f":"+M232-S330","v":0},{"$f":"+N232-T330","v":9},{"$f":"+O232-U330","v":0},{"$f":"SUM(L330:O330)","v":9},null,{"$f":"IF($D330>R$17-1,L232,0)","v":0},{"$f":"IF($D330>S$17-1,M232,0)","v":0},{"$f":"+AD330","v":0},{"$f":"IF($D330>U$17-1,O232,0)","v":0},{"$f":"+AD330","v":0},null,{"$f":"+N233*($D330+1)","v":0},324,{"$f":"+N232","v":9},{"$f":"+Z330*D330+AA329","v":9},315,{"$f":"ROUNDUP(-AB330/D330,0)+AE331","v":-306},0,{"$f":"+T330+AE331","v":9},null," "]
[" ",{"$f":"+B330","v":31103},"2 a 3 anos",{"$f":"+D330+1","v":2},{"$f":"+E330","v":3},null,null," =",null,3005,null,{"$f":"+L233-R331","v":0},0,0,0,0,null,0,0,0,0,0,null,{"$f":"+N234*($D331+1)","v":0},324,{"$f":"+N233","v":0},9,315,-149,0,9,null," "]
[" ",31103,"3 a 4 anos",3,3,null,null," =",null,3006,null,0,0,0,0,0,null,0,0,0,0,0,null,48,276,0,9,315,-96,0,9,null," "]
[" ",31103,"4 a 5 anos",4,3,null,null," =",null,3007,null,0,2,12,0,14,null,0,0,0,0,0,null,60,216,12,57,267,-58,0,9,null," "]
[" ",31103,"5 a 6 anos",5,3,null,null," =",null,3008,null,0,3,12,0,15,null,0,0,0,0,0,null,72,144,12,117,207,-33,0,9,null," "]
[" ",31103,"6 a 7 anos",6,3,null,null," =",null,3009,null,0,3,12,1,16,null,0,0,0,0,0,null,84,60,12,189,135,-14,0,9,null," "]
[" ",31103,"7 a 8 anos",7,3,null,null," =",null,3010,null,0,3,12,0,15,null,0,0,0,0,0,null,96,-36,12,273,51,1,0,9,null," "]
[" ",31103,"8 a 9 anos",8,3,null,null," =",null,3011,null,0,0,6,0,6,null,1,3,6,0,6,null,27,-15,12,369,-45,9,6,9,null," "]
[" ",31103,"9 a 10 anos",9,3,null,null," =",null,3012,null,0,0,0,0,0,null,0,0,{"$f":"+AD338","v":3},0,{"$f":"+AD338","v":3},null,0,{"$f":"+Y337-X338+(T338*D338)","v":12},3,396,-72,8,3,3,null," "]
[" ",31103,"10 a 11 anos",10,3,null,null," =",null,3013,null,0,0,0,0,0,null,0,0,{"$f":"+AD339","v":0},0,{"$f":"SUM(R339:U339)","v":0},null,0,12,0,396,-72,8,{"$f":"IF(AB339+1>0,0,IF(Z339-AC339,Z339,AC339)-AE340)","v":0},0,null," "]
[" ",31103,"11 a 12 anos",11,3,null,null," =",null,3014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,396,-72,7,0,0,null," "]
[" ",31103,"12 a 13 anos",12,3,null,null," =",null,3015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,396,-72,6,0,0,null," "]
[" ",31103,"13 a 14 anos",13,3,null,null," =",null,3016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,396,-72,6,0,0,null," "]
[" ",31103,"14 a 15 anos",14,3,null,null," =",null,3017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,396,-72,6,0,0,null," "]
[" ",31103,"+ de 15 anos",15,3,null,null," =",null,3018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,396,-72,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,3019,null,{"$f":"SUM(L329:L344)","v":1},{"$f":"SUM(M329:M344)","v":14},{"$f":"SUM(N329:N344)","v":72},{"$f":"SUM(O329:O344)","v":1},{"$f":"SUM(L345:O345)","v":88},null,{"$f":"SUM(R330:R344)","v":1},{"$f":"SUM(S330:S344)","v":3},{"$f":"SUM(T330:T344)","v":9},{"$f":"SUM(U330:U344)","v":0},{"$f":"SUM(V330:V344)","v":9},null,{"$f":"SUM(X329:X344)","v":387},0,{"$f":"SUM(Z329:Z344)","v":72},396,-72,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,3020,null,{"$f":"SUMPRODUCT($D329:$D344,L329:L344)","v":0},{"$f":"SUMPRODUCT($D329:$D344,M329:M344)","v":62},{"$f":"SUMPRODUCT($D329:$D344,N329:N344)","v":321},{"$f":"SUMPRODUCT($D329:$D344,O329:O344)","v":6},{"$f":"SUM(L346:O346)","v":389},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,3021,null,{"$f":"+L346/L345","v":0},{"$f":"+M346/M345","v":4.4285714285714288},{"$f":"+N346/N345","v":4.458333333333333},{"$f":"+O346/O345","v":6},{"$f":"+P346/P345","v":4.4204545454545459},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,3022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B252","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,3023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B349*100+E350","v":31203},"0 a 1 ano",0,{"$f":"+E344","v":3},null,null," =",null,3024,null,{"$f":"+L$15*L329","v":270708.94},809387.46,2651617.8000000003,0,{"$f":"SUM(L350:O350)","v":3731714.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B350","v":31203},"1 a 2 anos",{"$f":"+D350+1","v":1},{"$f":"+E350","v":3},null,null," =",null,3025,null,0,0,2651617.8000000003,0,{"$f":"SUM(L351:O351)","v":2651617.8000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B351","v":31203},"2 a 3 anos",{"$f":"+D351+1","v":2},{"$f":"+E351","v":3},null,null," =",null,3026,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"3 a 4 anos",3,3,null,null," =",null,3027,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"4 a 5 anos",4,3,null,null," =",null,3028,null,0,539591.64,3535490.4000000004,0,4075082.0400000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"5 a 6 anos",5,3,null,null," =",null,3029,null,0,809387.46,3535490.4000000004,0,4344877.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"6 a 7 anos",6,3,null,null," =",null,3030,null,0,809387.46,3535490.4000000004,347758.2,4692636.0600000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"7 a 8 anos",7,3,null,null," =",null,3031,null,0,809387.46,3535490.4000000004,0,4344877.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"8 a 9 anos",8,3,null,null," =",null,3032,null,0,0,1767745.2000000002,0,1767745.2000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"9 a 10 anos",9,3,null,null," =",null,3033,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"10 a 11 anos",10,3,null,null," =",null,3034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"11 a 12 anos",11,3,null,null," =",null,3035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"12 a 13 anos",12,3,null,null," =",null,3036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"13 a 14 anos",13,3,null,null," =",null,3037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"14 a 15 anos",14,3,null,null," =",null,3038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31203,"+ de 15 anos",15,3,null,null," =",null,3039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,3040,null,{"$f":"SUM(L350:L365)","v":270708.94},{"$f":"SUM(M350:M365)","v":3777141.48},{"$f":"SUM(N350:N365)","v":21212942.400000002},{"$f":"SUM(O350:O365)","v":347758.2},{"$f":"SUM(P350:P365)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,3041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B271","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,3042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B368*100+E369","v":31303},"0 a 1 ano",0,{"$f":"+E363","v":3},null,null," =",null,{"$f":"+J368+1","v":3043},null,{"$f":"+L350*-L$24","v":-28762.824874999998},{"$f":"+M350*-M$24","v":-85997.417624999987},{"$f":"+N350*-N$24","v":-238645.60200000001},{"$f":"+O350*-O$24","v":0},{"$f":"SUM(L369:O369)","v":-353405.84450000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B369","v":31303},"1 a 2 anos",{"$f":"+D369+1","v":1},{"$f":"+E369","v":3},null,null," =",null,3044,null,{"$f":"+L351*-L$25","v":0},{"$f":"+M351*-M$25","v":0},{"$f":"+N351*-N$25","v":-238645.60200000004},{"$f":"+O351*-O$25","v":0},{"$f":"SUM(L370:O370)","v":-238645.60200000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B370","v":31303},"2 a 3 anos",{"$f":"+D370+1","v":2},{"$f":"+E370","v":3},null,null," =",null,3045,null,{"$f":"+L352*-L$26","v":0},{"$f":"+M352*-M$26","v":0},{"$f":"+N352*-N$26","v":0},{"$f":"+O352*-O$26","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"3 a 4 anos",3,3,null,null," =",null,3046,null,{"$f":"+L353*-L$27","v":0},{"$f":"+M353*-M$27","v":0},{"$f":"+N353*-N$27","v":0},{"$f":"+O353*-O$27","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"4 a 5 anos",4,3,null,null," =",null,3047,null,{"$f":"+L354*-L$28","v":0},{"$f":"+M354*-M$28","v":-57331.611749999996},{"$f":"+N354*-N$28","v":-318194.13600000012},{"$f":"+O354*-O$28","v":0},-375525.7477500001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"5 a 6 anos",5,3,null,null," =",null,3048,null,{"$f":"+L355*-L$29","v":0},{"$f":"+M355*-M$29","v":-85997.417624999987},{"$f":"+N355*-N$29","v":-318194.13600000012},{"$f":"+O355*-O$29","v":0},-404191.55362500012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"6 a 7 anos",6,3,null,null," =",null,3049,null,{"$f":"+L356*-L$30","v":0},{"$f":"+M356*-M$30","v":-85997.417624999987},{"$f":"+N356*-N$30","v":-318194.13600000012},{"$f":"+O356*-O$30","v":-31298.238000000008},-435489.79162500013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"7 a 8 anos",7,3,null,null," =",null,3050,null,{"$f":"+L357*-L$31","v":0},{"$f":"+M357*-M$31","v":-85997.417624999987},{"$f":"+N357*-N$31","v":-318194.13600000012},{"$f":"+O357*-O$31","v":0},-404191.55362500012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"8 a 9 anos",8,3,null,null," =",null,3051,null,{"$f":"+L358*-L$32","v":0},{"$f":"+M358*-M$32","v":0},{"$f":"+N358*-N$32","v":-159097.06800000006},{"$f":"+O358*-O$32","v":0},-159097.06800000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"9 a 10 anos",9,3,null,null," =",null,3052,null,{"$f":"+L359*-L$33","v":0},{"$f":"+M359*-M$33","v":0},{"$f":"+N359*-N$33","v":0},{"$f":"+O359*-O$33","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"10 a 11 anos",10,3,null,null," =",null,3053,null,{"$f":"+L360*-L$34","v":0},{"$f":"+M360*-M$34","v":0},{"$f":"+N360*-N$34","v":0},{"$f":"+O360*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"11 a 12 anos",11,3,null,null," =",null,3054,null,{"$f":"+L361*-L$35","v":0},{"$f":"+M361*-M$35","v":0},{"$f":"+N361*-N$35","v":0},{"$f":"+O361*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"12 a 13 anos",12,3,null,null," =",null,3055,null,{"$f":"+L362*-L$36","v":0},{"$f":"+M362*-M$36","v":0},{"$f":"+N362*-N$36","v":0},{"$f":"+O362*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"13 a 14 anos",13,3,null,null," =",null,3056,null,{"$f":"+L363*-L$37","v":0},{"$f":"+M363*-M$37","v":0},{"$f":"+N363*-N$37","v":0},{"$f":"+O363*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"14 a 15 anos",14,3,null,null," =",null,3057,null,{"$f":"+L364*-L$38","v":0},{"$f":"+M364*-M$38","v":0},{"$f":"+N364*-N$38","v":0},{"$f":"+O364*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31303,"+ de 15 anos",15,3,null,null," =",null,3058,null,{"$f":"+L365*-L$39","v":0},{"$f":"+M365*-M$39","v":0},{"$f":"+N365*-N$39","v":0},{"$f":"+O365*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,3059,null,{"$f":"SUM(L369:L384)","v":-28762.824874999998},{"$f":"SUM(M369:M384)","v":-401321.28224999999},{"$f":"SUM(N369:N384)","v":-1909164.8160000006},{"$f":"SUM(O369:O384)","v":-31298.238000000008},{"$f":"SUM(P369:P384)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,3060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B290","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,3061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B387*100+E388","v":31403},"0 a 1 ano",0,{"$f":"+E365","v":3},null,null," =",null,3062,null,{"$f":"+L350*-L$61","v":-28762.824874999998},{"$f":"+M350*-M$61","v":-85997.417624999987},{"$f":"+N350*-N$61","v":-238645.60200000001},{"$f":"+O350*-O$61","v":0},{"$f":"SUM(L388:O388)","v":-353405.84450000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B388","v":31403},"1 a 2 anos",{"$f":"+D388+1","v":1},{"$f":"+E388","v":3},null,null," =",null,3063,null,{"$f":"+L351*-L$62","v":0},{"$f":"+M351*-M$62","v":0},{"$f":"+N351*-N$62","v":-477291.20400000003},{"$f":"+O351*-O$62","v":0},{"$f":"SUM(L389:O389)","v":-477291.20400000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B389","v":31403},"2 a 3 anos",{"$f":"+D389+1","v":2},{"$f":"+E389","v":3},null,null," =",null,3064,null,{"$f":"+L352*-L$63","v":0},{"$f":"+M352*-M$63","v":0},{"$f":"+N352*-N$63","v":0},{"$f":"+O352*-O$63","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"3 a 4 anos",3,3,null,null," =",null,3065,null,{"$f":"+L353*-L$64","v":0},{"$f":"+M353*-M$64","v":0},{"$f":"+N353*-N$64","v":0},{"$f":"+O353*-O$64","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"4 a 5 anos",4,3,null,null," =",null,3066,null,{"$f":"+L354*-L$65","v":0},{"$f":"+M354*-M$65","v":-286658.05875000003},{"$f":"+N354*-N$65","v":-1590970.6800000004},{"$f":"+O354*-O$65","v":0},-1877628.7387500005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"5 a 6 anos",5,3,null,null," =",null,3067,null,{"$f":"+L355*-L$66","v":0},{"$f":"+M355*-M$66","v":-515984.50574999995},{"$f":"+N355*-N$66","v":-1909164.8160000003},{"$f":"+O355*-O$66","v":0},-2425149.3217500001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"6 a 7 anos",6,3,null,null," =",null,3068,null,{"$f":"+L356*-L$67","v":0},{"$f":"+M356*-M$67","v":-601981.9233749999},{"$f":"+N356*-N$67","v":-2227358.9520000005},{"$f":"+O356*-O$67","v":-219087.66600000006},-3048428.5413750005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"7 a 8 anos",7,3,null,null," =",null,3069,null,{"$f":"+L357*-L$68","v":0},{"$f":"+M357*-M$68","v":-687979.3409999999},{"$f":"+N357*-N$68","v":-2545553.0880000009},{"$f":"+O357*-O$68","v":0},-3233532.4290000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"8 a 9 anos",8,3,null,null," =",null,3070,null,{"$f":"+L358*-L$69","v":0},{"$f":"+M358*-M$69","v":0},{"$f":"+N358*-N$69","v":-1431873.6120000007},{"$f":"+O358*-O$69","v":0},-1431873.6120000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"9 a 10 anos",9,3,null,null," =",null,3071,null,{"$f":"+L359*-L$70","v":0},{"$f":"+M359*-M$70","v":0},{"$f":"+N359*-N$70","v":0},{"$f":"+O359*-O$70","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"10 a 11 anos",10,3,null,null," =",null,3072,null,{"$f":"+L360*-L$71","v":0},{"$f":"+M360*-M$71","v":0},{"$f":"+N360*-N$71","v":0},{"$f":"+O360*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"11 a 12 anos",11,3,null,null," =",null,3073,null,{"$f":"+L361*-L$72","v":0},{"$f":"+M361*-M$72","v":0},{"$f":"+N361*-N$72","v":0},{"$f":"+O361*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"12 a 13 anos",12,3,null,null," =",null,3074,null,{"$f":"+L362*-L$73","v":0},{"$f":"+M362*-M$73","v":0},{"$f":"+N362*-N$73","v":0},{"$f":"+O362*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"13 a 14 anos",13,3,null,null," =",null,3075,null,{"$f":"+L363*-L$74","v":0},{"$f":"+M363*-M$74","v":0},{"$f":"+N363*-N$74","v":0},{"$f":"+O363*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"14 a 15 anos",14,3,null,null," =",null,3076,null,{"$f":"+L364*-L$75","v":0},{"$f":"+M364*-M$75","v":0},{"$f":"+N364*-N$75","v":0},{"$f":"+O364*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31403,"+ de 15 anos",15,3,null,null," =",null,3077,null,{"$f":"+L365*-L$76","v":0},{"$f":"+M365*-M$76","v":0},{"$f":"+N365*-N$76","v":0},{"$f":"+O365*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,3078,null,{"$f":"SUM(L388:L403)","v":-28762.824874999998},{"$f":"SUM(M388:M403)","v":-2178601.2464999999},{"$f":"SUM(N388:N403)","v":-10420857.954000004},{"$f":"SUM(O388:O403)","v":-219087.66600000006},{"$f":"SUM(P388:P403)","v":-12847309.691375002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,3079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B309","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,3080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B406*100+E407","v":31503},"Saldo inicial",null,{"$f":"+E403","v":3},null,null," =",null,3081,null,{"$f":"+L313","v":270708.94},{"$f":"+M313","v":3777141.48},{"$f":"+N313","v":21212942.400000006},{"$f":"+O313","v":347758.2},{"$f":"SUM(L407:O407)","v":25608551.020000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B407","v":31503},"Aquisições",null,{"$f":"+E407","v":3},null,null," =",null,3082,null,{"$f":"+L350","v":270708.94},{"$f":"+M350","v":809387.46},{"$f":"+N350","v":2651617.8000000003},{"$f":"+O350","v":0},{"$f":"SUM(L408:O408)","v":3731714.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B408","v":31503},"Baixa",null,{"$f":"+E408","v":3},null,null," =",null,3083,null,{"$f":"-L407-L408+L410","v":-270708.94},{"$f":"-M407-M408+M410","v":-809387.4599999995},{"$f":"-N407-N408+N410","v":-2651617.8000000045},{"$f":"-O407-O408+O410","v":0},{"$f":"SUM(L409:O409)","v":-3731714.2000000039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B409","v":31503},"Saldo final",null,3,null,null," =",null,3084,null,{"$f":"+L366","v":270708.94},{"$f":"+M366","v":3777141.48},{"$f":"+N366","v":21212942.400000002},{"$f":"+O366","v":347758.2},{"$f":"SUM(L410:O410)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,3,null,null,null,null,3085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B315","v":316},"DEPRECIAÇÃO ACUMULADA",null,3,null,null,null,null,3086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B412*100+E413","v":31603},"Saldo inicial",null,3,null,null," =",null,3087,null,{"$f":"+L319","v":-230102.59899999996},{"$f":"+M319","v":-2465259.3052499997},{"$f":"+N319","v":-10500406.488000002},{"$f":"+O319","v":-187789.42800000001},{"$f":"SUM(L413:O413)","v":-13383557.820250001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B413","v":31603},"Depreciação do Ano",null,3,null,null," =",null,3088,null,{"$f":"+L385","v":-28762.824874999998},{"$f":"+M385","v":-401321.28224999999},{"$f":"+N385","v":-1909164.8160000006},{"$f":"+O385","v":-31298.238000000008},{"$f":"SUM(L414:O414)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B414","v":31603},"Baixa Depreciação",null,3,null,null," =",null,3089,null,{"$f":"+L416-L413-L414","v":230102.59899999996},{"$f":"+M416-M413-M414","v":687979.34099999978},{"$f":"+N416-N413-N414","v":1988713.3499999987},{"$f":"+O416-O413-O414","v":-3.2741809263825417E-11},{"$f":"SUM(L415:O415)","v":2906795.2899999982},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B415","v":31603},"Saldo final da Depreciação",null,3,null,null,null,null,3090,null,{"$f":"+L404","v":-28762.824874999998},{"$f":"+M404","v":-2178601.2464999999},{"$f":"+N404","v":-10420857.954000004},{"$f":"+O404","v":-219087.66600000006},{"$f":"SUM(L416:O416)","v":-12847309.691375002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,3,null,null,null,null,3091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,3,null,null," =",null,3092,null,{"$f":"+L410+L416","v":241946.11512500001},{"$f":"+M410+M416","v":1598540.2335000001},{"$f":"+N410+N416","v":10792084.445999999},{"$f":"+O410+O416","v":128670.53399999996},{"$f":"SUM(L418:O418)","v":12761241.328624999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,3,null,null,null,null,3093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,3,null,null,null,null,3094,null,{"$f":"-L409-L415","v":40606.341000000044},{"$f":"-M409-M415","v":121408.11899999972},{"$f":"-N409-N415","v":662904.45000000577},{"$f":"-O409-O415","v":3.2741809263825417E-11},{"$f":"SUM(L420:O420)","v":824918.9100000055},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,3,null,null,null,null,3095,null,{"$f":"+L409+L415","v":-40606.341000000044},{"$f":"+M409+M415","v":-121408.11899999972},{"$f":"+N409+N415","v":-662904.45000000577},{"$f":"+O409+O415","v":-3.2741809263825417E-11},{"$f":"SUM(L421:O421)","v":-824918.9100000055},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E418+1","v":4},null,null,null,null,{"$f":"+E423*1000","v":4000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J423+1","v":4001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B328","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E423","v":4},null,null,null,null,4002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$152","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B425*100+E426","v":31104},"0 a 1 ano",0,{"$f":"+E425","v":4},null,null," =",null,4003,null,{"$f":"+R426","v":0},{"$f":"+S426","v":3},{"$f":"+T426","v":8},{"$f":"+U426","v":0},{"$f":"SUM(L426:O426)","v":11},null,{"$f":"+R442","v":0},{"$f":"+S442","v":3},{"$f":"+T442","v":8},{"$f":"+U442","v":0},{"$f":"SUM(R426:U426)","v":11},null,0,{"$f":"+Y425-X426+(T426*D426)","v":324},0,0,{"$f":"+Y$231-AA426","v":324},0,{"$f":"IF(AB426+1>0,0,IF(Z426<AC426,Z426,AC426)-AE427)","v":0},0,null," "]
[" ",{"$f":"+B426","v":31104},"1 a 2 anos",{"$f":"+D426+1","v":1},{"$f":"+E426","v":4},null,null," =",null,4004,null,{"$f":"+L329-R427","v":1},{"$f":"+M329-S427","v":3},{"$f":"+N329-T427","v":9},{"$f":"+O329-U427","v":0},{"$f":"SUM(L427:O427)","v":13},null,{"$f":"IF($D427>R$17-1,L329,0)","v":0},{"$f":"IF($D427>S$17-1,M329,0)","v":0},{"$f":"+AD427","v":0},{"$f":"IF($D427>U$17-1,O329,0)","v":0},{"$f":"+AD427","v":0},null,{"$f":"+N330*($D427+1)","v":18},306,{"$f":"+N329","v":9},{"$f":"+Z427*D427+AA426","v":9},315,{"$f":"ROUNDUP(-AB427/D427,0)+AE428","v":-307},0,{"$f":"+T427+AE428","v":8},null," "]
[" ",{"$f":"+B427","v":31104},"2 a 3 anos",{"$f":"+D427+1","v":2},{"$f":"+E427","v":4},null,null," =",null,4005,null,{"$f":"+L330-R428","v":0},0,9,0,9,null,0,0,0,0,0,null,{"$f":"+N331*($D428+1)","v":0},306,{"$f":"+N330","v":9},27,297,-141,0,8,null," "]
[" ",31104,"3 a 4 anos",3,4,null,null," =",null,4006,null,0,0,0,0,0,null,0,0,0,0,0,null,0,306,0,27,297,-91,0,8,null," "]
[" ",31104,"4 a 5 anos",4,4,null,null," =",null,4007,null,0,0,0,0,0,null,0,0,0,0,0,null,60,246,0,27,297,-67,0,8,null," "]
[" ",31104,"5 a 6 anos",5,4,null,null," =",null,4008,null,0,2,12,0,14,null,0,0,0,0,0,null,72,174,12,87,237,-40,0,8,null," "]
[" ",31104,"6 a 7 anos",6,4,null,null," =",null,4009,null,0,3,12,0,15,null,0,0,0,0,0,null,84,90,12,159,165,-20,0,8,null," "]
[" ",31104,"7 a 8 anos",7,4,null,null," =",null,4010,null,0,3,12,1,16,null,0,0,0,0,0,null,96,-6,12,243,81,-4,0,8,null," "]
[" ",31104,"8 a 9 anos",8,4,null,null," =",null,4011,null,0,0,10,0,10,null,0,3,2,0,2,null,54,-44,12,339,-15,8,2,8,null," "]
[" ",31104,"9 a 10 anos",9,4,null,null," =",null,4012,null,0,0,0,0,0,null,0,0,{"$f":"+AD435","v":6},0,{"$f":"+AD435","v":6},null,0,{"$f":"+Y434-X435+(T435*D435)","v":10},6,393,-69,8,6,6,null," "]
[" ",31104,"10 a 11 anos",10,4,null,null," =",null,4013,null,0,0,0,0,0,null,0,0,{"$f":"+AD436","v":0},0,{"$f":"SUM(R436:U436)","v":0},null,0,10,0,393,-69,7,{"$f":"IF(AB436+1>0,0,IF(Z436-AC436,Z436,AC436)-AE437)","v":0},0,null," "]
[" ",31104,"11 a 12 anos",11,4,null,null," =",null,4014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,10,0,393,-69,7,0,0,null," "]
[" ",31104,"12 a 13 anos",12,4,null,null," =",null,4015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,10,0,393,-69,6,0,0,null," "]
[" ",31104,"13 a 14 anos",13,4,null,null," =",null,4016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,10,0,393,-69,6,0,0,null," "]
[" ",31104,"14 a 15 anos",14,4,null,null," =",null,4017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,10,0,393,-69,5,0,0,null," "]
[" ",31104,"+ de 15 anos",15,4,null,null," =",null,4018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,10,0,393,-69,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,4019,null,{"$f":"SUM(L426:L441)","v":1},{"$f":"SUM(M426:M441)","v":14},{"$f":"SUM(N426:N441)","v":72},{"$f":"SUM(O426:O441)","v":1},{"$f":"SUM(L442:O442)","v":88},null,{"$f":"SUM(R427:R441)","v":0},{"$f":"SUM(S427:S441)","v":3},{"$f":"SUM(T427:T441)","v":8},{"$f":"SUM(U427:U441)","v":0},{"$f":"SUM(V427:V441)","v":8},null,{"$f":"SUM(X426:X441)","v":384},0,{"$f":"SUM(Z426:Z441)","v":72},393,-69,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,4020,null,{"$f":"SUMPRODUCT($D426:$D441,L426:L441)","v":1},{"$f":"SUMPRODUCT($D426:$D441,M426:M441)","v":52},{"$f":"SUMPRODUCT($D426:$D441,N426:N441)","v":323},{"$f":"SUMPRODUCT($D426:$D441,O426:O441)","v":7},{"$f":"SUM(L443:O443)","v":383},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,4021,null,{"$f":"+L443/L442","v":1},{"$f":"+M443/M442","v":3.7142857142857144},{"$f":"+N443/N442","v":4.4861111111111107},{"$f":"+O443/O442","v":7},{"$f":"+P443/P442","v":4.3522727272727275},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,4022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B349","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,4023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B446*100+E447","v":31204},"0 a 1 ano",0,{"$f":"+E441","v":4},null,null," =",null,4024,null,{"$f":"+L$15*L426","v":0},809387.46,2356993.6,0,{"$f":"SUM(L447:O447)","v":3166381.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B447","v":31204},"1 a 2 anos",{"$f":"+D447+1","v":1},{"$f":"+E447","v":4},null,null," =",null,4025,null,270708.94,809387.46,2651617.8000000003,0,{"$f":"SUM(L448:O448)","v":3731714.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B448","v":31204},"2 a 3 anos",{"$f":"+D448+1","v":2},{"$f":"+E448","v":4},null,null," =",null,4026,null,0,0,2651617.8000000003,0,2651617.8000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"3 a 4 anos",3,4,null,null," =",null,4027,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"4 a 5 anos",4,4,null,null," =",null,4028,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"5 a 6 anos",5,4,null,null," =",null,4029,null,0,539591.64,3535490.4000000004,0,4075082.0400000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"6 a 7 anos",6,4,null,null," =",null,4030,null,0,809387.46,3535490.4000000004,0,4344877.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"7 a 8 anos",7,4,null,null," =",null,4031,null,0,809387.46,3535490.4000000004,347758.2,4692636.0600000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"8 a 9 anos",8,4,null,null," =",null,4032,null,0,0,2946242,0,2946242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"9 a 10 anos",9,4,null,null," =",null,4033,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"10 a 11 anos",10,4,null,null," =",null,4034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"11 a 12 anos",11,4,null,null," =",null,4035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"12 a 13 anos",12,4,null,null," =",null,4036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"13 a 14 anos",13,4,null,null," =",null,4037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"14 a 15 anos",14,4,null,null," =",null,4038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31204,"+ de 15 anos",15,4,null,null," =",null,4039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,4040,null,{"$f":"SUM(L447:L462)","v":270708.94},{"$f":"SUM(M447:M462)","v":3777141.48},{"$f":"SUM(N447:N462)","v":21212942.400000002},{"$f":"SUM(O447:O462)","v":347758.2},{"$f":"SUM(P447:P462)","v":25608551.020000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,4041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B368","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,4042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B465*100+E466","v":31304},"0 a 1 ano",0,{"$f":"+E460","v":4},null,null," =",null,4043,null,{"$f":"+L447*-L$24","v":0},{"$f":"+M447*-M$24","v":-85997.417624999987},{"$f":"+N447*-N$24","v":-212129.424},{"$f":"+O447*-O$24","v":0},{"$f":"SUM(L466:O466)","v":-298126.841625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B466","v":31304},"1 a 2 anos",{"$f":"+D466+1","v":1},{"$f":"+E466","v":4},null,null," =",null,4044,null,{"$f":"+L448*-L$25","v":-28762.824874999998},{"$f":"+M448*-M$25","v":-85997.417624999987},{"$f":"+N448*-N$25","v":-238645.60200000004},{"$f":"+O448*-O$25","v":0},{"$f":"SUM(L467:O467)","v":-353405.84450000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B467","v":31304},"2 a 3 anos",{"$f":"+D467+1","v":2},{"$f":"+E467","v":4},null,null," =",null,4045,null,{"$f":"+L449*-L$26","v":0},{"$f":"+M449*-M$26","v":0},{"$f":"+N449*-N$26","v":-238645.60200000004},{"$f":"+O449*-O$26","v":0},-238645.60200000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"3 a 4 anos",3,4,null,null," =",null,4046,null,{"$f":"+L450*-L$27","v":0},{"$f":"+M450*-M$27","v":0},{"$f":"+N450*-N$27","v":0},{"$f":"+O450*-O$27","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"4 a 5 anos",4,4,null,null," =",null,4047,null,{"$f":"+L451*-L$28","v":0},{"$f":"+M451*-M$28","v":0},{"$f":"+N451*-N$28","v":0},{"$f":"+O451*-O$28","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"5 a 6 anos",5,4,null,null," =",null,4048,null,{"$f":"+L452*-L$29","v":0},{"$f":"+M452*-M$29","v":-57331.611749999996},{"$f":"+N452*-N$29","v":-318194.13600000012},{"$f":"+O452*-O$29","v":0},-375525.7477500001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"6 a 7 anos",6,4,null,null," =",null,4049,null,{"$f":"+L453*-L$30","v":0},{"$f":"+M453*-M$30","v":-85997.417624999987},{"$f":"+N453*-N$30","v":-318194.13600000012},{"$f":"+O453*-O$30","v":0},-404191.55362500012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"7 a 8 anos",7,4,null,null," =",null,4050,null,{"$f":"+L454*-L$31","v":0},{"$f":"+M454*-M$31","v":-85997.417624999987},{"$f":"+N454*-N$31","v":-318194.13600000012},{"$f":"+O454*-O$31","v":-31298.238000000008},-435489.79162500013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"8 a 9 anos",8,4,null,null," =",null,4051,null,{"$f":"+L455*-L$32","v":0},{"$f":"+M455*-M$32","v":0},{"$f":"+N455*-N$32","v":-265161.78000000009},{"$f":"+O455*-O$32","v":0},-265161.78000000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"9 a 10 anos",9,4,null,null," =",null,4052,null,{"$f":"+L456*-L$33","v":0},{"$f":"+M456*-M$33","v":0},{"$f":"+N456*-N$33","v":0},{"$f":"+O456*-O$33","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"10 a 11 anos",10,4,null,null," =",null,4053,null,{"$f":"+L457*-L$34","v":0},{"$f":"+M457*-M$34","v":0},{"$f":"+N457*-N$34","v":0},{"$f":"+O457*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"11 a 12 anos",11,4,null,null," =",null,4054,null,{"$f":"+L458*-L$35","v":0},{"$f":"+M458*-M$35","v":0},{"$f":"+N458*-N$35","v":0},{"$f":"+O458*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"12 a 13 anos",12,4,null,null," =",null,4055,null,{"$f":"+L459*-L$36","v":0},{"$f":"+M459*-M$36","v":0},{"$f":"+N459*-N$36","v":0},{"$f":"+O459*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"13 a 14 anos",13,4,null,null," =",null,4056,null,{"$f":"+L460*-L$37","v":0},{"$f":"+M460*-M$37","v":0},{"$f":"+N460*-N$37","v":0},{"$f":"+O460*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"14 a 15 anos",14,4,null,null," =",null,4057,null,{"$f":"+L461*-L$38","v":0},{"$f":"+M461*-M$38","v":0},{"$f":"+N461*-N$38","v":0},{"$f":"+O461*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31304,"+ de 15 anos",15,4,null,null," =",null,4058,null,{"$f":"+L462*-L$39","v":0},{"$f":"+M462*-M$39","v":0},{"$f":"+N462*-N$39","v":0},{"$f":"+O462*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,4059,null,{"$f":"SUM(L466:L481)","v":-28762.824874999998},{"$f":"SUM(M466:M481)","v":-401321.28224999999},{"$f":"SUM(N466:N481)","v":-1909164.8160000006},{"$f":"SUM(O466:O481)","v":-31298.238000000008},{"$f":"SUM(P466:P481)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,4060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B387","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,4061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B484*100+E485","v":31404},"0 a 1 ano",0,{"$f":"+E462","v":4},null,null," =",null,4062,null,{"$f":"+L447*-L$61","v":0},{"$f":"+M447*-M$61","v":-85997.417624999987},{"$f":"+N447*-N$61","v":-212129.424},{"$f":"+O447*-O$61","v":0},{"$f":"SUM(L485:O485)","v":-298126.841625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B485","v":31404},"1 a 2 anos",{"$f":"+D485+1","v":1},{"$f":"+E485","v":4},null,null," =",null,4063,null,{"$f":"+L448*-L$62","v":-57525.649749999997},{"$f":"+M448*-M$62","v":-171994.83524999997},{"$f":"+N448*-N$62","v":-477291.20400000003},{"$f":"+O448*-O$62","v":0},{"$f":"SUM(L486:O486)","v":-706811.68900000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B486","v":31404},"2 a 3 anos",{"$f":"+D486+1","v":2},{"$f":"+E486","v":4},null,null," =",null,4064,null,{"$f":"+L449*-L$63","v":0},{"$f":"+M449*-M$63","v":0},{"$f":"+N449*-N$63","v":-715936.8060000001},{"$f":"+O449*-O$63","v":0},-715936.8060000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"3 a 4 anos",3,4,null,null," =",null,{"$f":"+J487+1","v":4065},null,{"$f":"+L450*-L$64","v":0},{"$f":"+M450*-M$64","v":0},{"$f":"+N450*-N$64","v":0},{"$f":"+O450*-O$64","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"4 a 5 anos",4,4,null,null," =",null,4066,null,{"$f":"+L451*-L$65","v":0},{"$f":"+M451*-M$65","v":0},{"$f":"+N451*-N$65","v":0},{"$f":"+O451*-O$65","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"5 a 6 anos",5,4,null,null," =",null,4067,null,{"$f":"+L452*-L$66","v":0},{"$f":"+M452*-M$66","v":-343989.67050000001},{"$f":"+N452*-N$66","v":-1909164.8160000003},{"$f":"+O452*-O$66","v":0},-2253154.4865000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"6 a 7 anos",6,4,null,null," =",null,4068,null,{"$f":"+L453*-L$67","v":0},{"$f":"+M453*-M$67","v":-601981.9233749999},{"$f":"+N453*-N$67","v":-2227358.9520000005},{"$f":"+O453*-O$67","v":0},-2829340.8753750003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"7 a 8 anos",7,4,null,null," =",null,4069,null,{"$f":"+L454*-L$68","v":0},{"$f":"+M454*-M$68","v":-687979.3409999999},{"$f":"+N454*-N$68","v":-2545553.0880000009},{"$f":"+O454*-O$68","v":-250385.90400000007},-3483918.333000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"8 a 9 anos",8,4,null,null," =",null,4070,null,{"$f":"+L455*-L$69","v":0},{"$f":"+M455*-M$69","v":0},{"$f":"+N455*-N$69","v":-2386456.0200000009},{"$f":"+O455*-O$69","v":0},-2386456.0200000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"9 a 10 anos",9,4,null,null," =",null,4071,null,{"$f":"+L456*-L$70","v":0},{"$f":"+M456*-M$70","v":0},{"$f":"+N456*-N$70","v":0},{"$f":"+O456*-O$70","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"10 a 11 anos",10,4,null,null," =",null,4072,null,{"$f":"+L457*-L$71","v":0},{"$f":"+M457*-M$71","v":0},{"$f":"+N457*-N$71","v":0},{"$f":"+O457*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"11 a 12 anos",11,4,null,null," =",null,4073,null,{"$f":"+L458*-L$72","v":0},{"$f":"+M458*-M$72","v":0},{"$f":"+N458*-N$72","v":0},{"$f":"+O458*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"12 a 13 anos",12,4,null,null," =",null,4074,null,{"$f":"+L459*-L$73","v":0},{"$f":"+M459*-M$73","v":0},{"$f":"+N459*-N$73","v":0},{"$f":"+O459*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"13 a 14 anos",13,4,null,null," =",null,4075,null,{"$f":"+L460*-L$74","v":0},{"$f":"+M460*-M$74","v":0},{"$f":"+N460*-N$74","v":0},{"$f":"+O460*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"14 a 15 anos",14,4,null,null," =",null,4076,null,{"$f":"+L461*-L$75","v":0},{"$f":"+M461*-M$75","v":0},{"$f":"+N461*-N$75","v":0},{"$f":"+O461*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31404,"+ de 15 anos",15,4,null,null," =",null,4077,null,{"$f":"+L462*-L$76","v":0},{"$f":"+M462*-M$76","v":0},{"$f":"+N462*-N$76","v":0},{"$f":"+O462*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,4078,null,{"$f":"SUM(L485:L500)","v":-57525.649749999997},{"$f":"SUM(M485:M500)","v":-1891943.18775},{"$f":"SUM(N485:N500)","v":-10473890.310000004},{"$f":"SUM(O485:O500)","v":-250385.90400000007},{"$f":"SUM(P485:P500)","v":-12673745.051500004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,4079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B406","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,4080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B503*100+E504","v":31504},"Saldo inicial",null,{"$f":"+E500","v":4},null,null," =",null,4081,null,{"$f":"+L410","v":270708.94},{"$f":"+M410","v":3777141.48},{"$f":"+N410","v":21212942.400000002},{"$f":"+O410","v":347758.2},{"$f":"SUM(L504:O504)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B504","v":31504},"Aquisições",null,{"$f":"+E504","v":4},null,null," =",null,4082,null,{"$f":"+L447","v":0},{"$f":"+M447","v":809387.46},{"$f":"+N447","v":2356993.6},{"$f":"+O447","v":0},{"$f":"SUM(L505:O505)","v":3166381.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B505","v":31504},"Baixa",null,{"$f":"+E505","v":4},null,null," =",null,4083,null,{"$f":"-L504-L505+L507","v":0},{"$f":"-M504-M505+M507","v":-809387.4599999995},{"$f":"-N504-N505+N507","v":-2356993.6000000015},{"$f":"-O504-O505+O507","v":0},{"$f":"SUM(L506:O506)","v":-3166381.060000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B506","v":31504},"Saldo final",null,4,null,null," =",null,4084,null,{"$f":"+L463","v":270708.94},{"$f":"+M463","v":3777141.48},{"$f":"+N463","v":21212942.400000002},{"$f":"+O463","v":347758.2},{"$f":"SUM(L507:O507)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,4,null,null,null,null,4085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B412","v":316},"DEPRECIAÇÃO ACUMULADA",null,4,null,null,null,null,4086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B509*100+E510","v":31604},"Saldo inicial",null,4,null,null," =",null,4087,null,{"$f":"+L416","v":-28762.824874999998},{"$f":"+M416","v":-2178601.2464999999},{"$f":"+N416","v":-10420857.954000004},{"$f":"+O416","v":-219087.66600000006},{"$f":"SUM(L510:O510)","v":-12847309.691375002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B510","v":31604},"Depreciação do Ano",null,4,null,null," =",null,4088,null,{"$f":"+L482","v":-28762.824874999998},{"$f":"+M482","v":-401321.28224999999},{"$f":"+N482","v":-1909164.8160000006},{"$f":"+O482","v":-31298.238000000008},{"$f":"SUM(L511:O511)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B511","v":31604},"Baixa Depreciação",null,4,null,null," =",null,4089,null,{"$f":"+L513-L510-L511","v":0},{"$f":"+M513-M510-M511","v":687979.34099999978},{"$f":"+N513-N510-N511","v":1856132.46},{"$f":"+O513-O510-O511","v":0},{"$f":"SUM(L512:O512)","v":2544111.801},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B512","v":31604},"Saldo final da Depreciação",null,4,null,null,null,null,4090,null,{"$f":"+L501","v":-57525.649749999997},{"$f":"+M501","v":-1891943.18775},{"$f":"+N501","v":-10473890.310000004},{"$f":"+O501","v":-250385.90400000007},{"$f":"SUM(L513:O513)","v":-12673745.051500004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,4,null,null,null,null,4091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,4,null,null," =",null,4092,null,{"$f":"+L507+L513","v":213183.29025000002},{"$f":"+M507+M513","v":1885198.2922499999},{"$f":"+N507+N513","v":10739052.089999998},{"$f":"+O507+O513","v":97372.295999999944},{"$f":"SUM(L515:O515)","v":12934805.968499998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,4,null,null,null,null,4093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,4,null,null,null,null,4094,null,{"$f":"-L506-L512","v":0},{"$f":"-M506-M512","v":121408.11899999972},{"$f":"-N506-N512","v":500861.14000000153},{"$f":"-O506-O512","v":0},{"$f":"SUM(L517:O517)","v":622269.25900000124},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,4,null,null,null,null,4095,null,{"$f":"+L506+L512","v":0},{"$f":"+M506+M512","v":-121408.11899999972},{"$f":"+N506+N512","v":-500861.14000000153},{"$f":"+O506+O512","v":0},{"$f":"SUM(L518:O518)","v":-622269.25900000124},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E515+1","v":5},null,null,null,null,{"$f":"+E520*1000","v":5000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J520+1","v":5001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B425","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E520","v":5},null,null,null,null,5002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$152","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B522*100+E523","v":31105},"0 a 1 ano",0,{"$f":"+E522","v":5},null,null," =",null,5003,null,{"$f":"+R523","v":0},{"$f":"+S523","v":3},{"$f":"+T523","v":8},{"$f":"+U523","v":0},{"$f":"SUM(L523:O523)","v":11},null,{"$f":"+R539","v":0},{"$f":"+S539","v":3},{"$f":"+T539","v":8},{"$f":"+U539","v":0},{"$f":"SUM(R523:U523)","v":11},null,0,{"$f":"+Y522-X523+(T523*D523)","v":324},0,0,{"$f":"+Y$231-AA523","v":324},0,{"$f":"IF(AB523+1>0,0,IF(Z523<AC523,Z523,AC523)-AE524)","v":0},0,null," "]
[" ",{"$f":"+B523","v":31105},"1 a 2 anos",{"$f":"+D523+1","v":1},{"$f":"+E523","v":5},null,null," =",null,5004,null,{"$f":"+L426-R524","v":0},{"$f":"+M426-S524","v":3},{"$f":"+N426-T524","v":8},{"$f":"+O426-U524","v":0},{"$f":"SUM(L524:O524)","v":11},null,{"$f":"IF($D524>R$17-1,L426,0)","v":0},{"$f":"IF($D524>S$17-1,M426,0)","v":0},{"$f":"+AD524","v":0},{"$f":"IF($D524>U$17-1,O426,0)","v":0},{"$f":"+AD524","v":0},null,{"$f":"+N427*($D524+1)","v":18},306,{"$f":"+N426","v":8},{"$f":"+Z524*D524+AA523","v":8},316,{"$f":"ROUNDUP(-AB524/D524,0)+AE525","v":-308},0,{"$f":"+T524+AE525","v":8},null," "]
[" ",{"$f":"+B524","v":31105},"2 a 3 anos",{"$f":"+D524+1","v":2},{"$f":"+E524","v":5},null,null," =",null,5005,null,{"$f":"+L427-R525","v":1},3,9,0,13,null,0,0,0,0,0,null,{"$f":"+N428*($D525+1)","v":27},279,{"$f":"+N427","v":9},26,298,-141,0,8,null," "]
[" ",31105,"3 a 4 anos",3,5,null,null," =",null,5006,null,0,0,9,0,9,null,0,0,0,0,0,null,0,279,9,53,271,-83,0,8,null," "]
[" ",31105,"4 a 5 anos",4,5,null,null," =",null,5007,null,0,0,0,0,0,null,0,0,0,0,0,null,0,279,0,53,271,-60,0,8,null," "]
[" ",31105,"5 a 6 anos",5,5,null,null," =",null,5008,null,0,0,0,0,0,null,0,0,0,0,0,null,72,207,0,53,271,-47,0,8,null," "]
[" ",31105,"6 a 7 anos",6,5,null,null," =",null,5009,null,0,2,12,0,14,null,0,0,0,0,0,null,84,123,12,125,199,-26,0,8,null," "]
[" ",31105,"7 a 8 anos",7,5,null,null," =",null,5010,null,0,3,12,0,15,null,0,0,0,0,0,null,96,27,12,209,115,-9,0,8,null," "]
[" ",31105,"8 a 9 anos",8,5,null,null," =",null,5011,null,0,0,12,1,13,null,0,3,0,0,0,null,90,-63,12,305,19,5,0,8,null," "]
[" ",31105,"9 a 10 anos",9,5,null,null," =",null,5012,null,0,0,2,0,2,null,0,0,{"$f":"+AD532","v":8},0,{"$f":"+AD532","v":8},null,0,{"$f":"+Y531-X532+(T532*D532)","v":9},10,395,-71,8,8,8,null," "]
[" ",31105,"10 a 11 anos",10,5,null,null," =",null,5013,null,0,0,0,0,0,null,0,0,{"$f":"+AD533","v":0},0,{"$f":"SUM(R533:U533)","v":0},null,0,9,0,395,-71,8,{"$f":"IF(AB533+1>0,0,IF(Z533-AC533,Z533,AC533)-AE534)","v":0},0,null," "]
[" ",31105,"11 a 12 anos",11,5,null,null," =",null,5014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,395,-71,7,0,0,null," "]
[" ",31105,"12 a 13 anos",12,5,null,null," =",null,5015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,395,-71,6,0,0,null," "]
[" ",31105,"13 a 14 anos",13,5,null,null," =",null,5016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,395,-71,6,0,0,null," "]
[" ",31105,"14 a 15 anos",14,5,null,null," =",null,5017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,395,-71,6,0,0,null," "]
[" ",31105,"+ de 15 anos",15,5,null,null," =",null,5018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,395,-71,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,5019,null,{"$f":"SUM(L523:L538)","v":1},{"$f":"SUM(M523:M538)","v":14},{"$f":"SUM(N523:N538)","v":72},{"$f":"SUM(O523:O538)","v":1},{"$f":"SUM(L539:O539)","v":88},null,{"$f":"SUM(R524:R538)","v":0},{"$f":"SUM(S524:S538)","v":3},{"$f":"SUM(T524:T538)","v":8},{"$f":"SUM(U524:U538)","v":0},{"$f":"SUM(V524:V538)","v":8},null,{"$f":"SUM(X523:X538)","v":387},0,{"$f":"SUM(Z523:Z538)","v":72},395,-71,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,5020,null,{"$f":"SUMPRODUCT($D523:$D538,L523:L538)","v":2},{"$f":"SUMPRODUCT($D523:$D538,M523:M538)","v":42},{"$f":"SUMPRODUCT($D523:$D538,N523:N538)","v":323},{"$f":"SUMPRODUCT($D523:$D538,O523:O538)","v":8},{"$f":"SUM(L540:O540)","v":375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,5021,null,{"$f":"+L540/L539","v":2},{"$f":"+M540/M539","v":3},{"$f":"+N540/N539","v":4.4861111111111107},{"$f":"+O540/O539","v":8},{"$f":"+P540/P539","v":4.2613636363636367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,5022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B446","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,5023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B543*100+E544","v":31205},"0 a 1 ano",0,{"$f":"+E538","v":5},null,null," =",null,5024,null,{"$f":"+L$15*L523","v":0},809387.46,2356993.6,0,{"$f":"SUM(L544:O544)","v":3166381.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B544","v":31205},"1 a 2 anos",{"$f":"+D544+1","v":1},{"$f":"+E544","v":5},null,null," =",null,5025,null,0,809387.46,2356993.6,0,{"$f":"SUM(L545:O545)","v":3166381.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B545","v":31205},"2 a 3 anos",{"$f":"+D545+1","v":2},{"$f":"+E545","v":5},null,null," =",null,5026,null,270708.94,809387.46,2651617.8000000003,0,3731714.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"3 a 4 anos",3,5,null,null," =",null,5027,null,0,0,2651617.8000000003,0,2651617.8000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"4 a 5 anos",4,5,null,null," =",null,5028,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"5 a 6 anos",5,5,null,null," =",null,5029,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"6 a 7 anos",6,5,null,null," =",null,5030,null,0,539591.64,3535490.4000000004,0,4075082.0400000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"7 a 8 anos",7,5,null,null," =",null,5031,null,0,809387.46,3535490.4000000004,0,4344877.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"8 a 9 anos",8,5,null,null," =",null,5032,null,0,0,3535490.4000000004,347758.2,3883248.6000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"9 a 10 anos",9,5,null,null," =",null,5033,null,0,0,589248.4,0,589248.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"10 a 11 anos",10,5,null,null," =",null,5034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"11 a 12 anos",11,5,null,null," =",null,5035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"12 a 13 anos",12,5,null,null," =",null,5036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"13 a 14 anos",13,5,null,null," =",null,5037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"14 a 15 anos",14,5,null,null," =",null,5038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31205,"+ de 15 anos",15,5,null,null," =",null,5039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,5040,null,{"$f":"SUM(L544:L559)","v":270708.94},{"$f":"SUM(M544:M559)","v":3777141.48},{"$f":"SUM(N544:N559)","v":21212942.399999999},{"$f":"SUM(O544:O559)","v":347758.2},{"$f":"SUM(P544:P559)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,5041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B465","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,5042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B562*100+E563","v":31305},"0 a 1 ano",0,{"$f":"+E557","v":5},null,null," =",null,5043,null,{"$f":"+L544*-L$24","v":0},{"$f":"+M544*-M$24","v":-85997.417624999987},{"$f":"+N544*-N$24","v":-212129.424},{"$f":"+O544*-O$24","v":0},{"$f":"SUM(L563:O563)","v":-298126.841625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B563","v":31305},"1 a 2 anos",{"$f":"+D563+1","v":1},{"$f":"+E563","v":5},null,null," =",null,5044,null,{"$f":"+L545*-L$25","v":0},{"$f":"+M545*-M$25","v":-85997.417624999987},{"$f":"+N545*-N$25","v":-212129.42400000003},{"$f":"+O545*-O$25","v":0},{"$f":"SUM(L564:O564)","v":-298126.841625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B564","v":31305},"2 a 3 anos",{"$f":"+D564+1","v":2},{"$f":"+E564","v":5},null,null," =",null,5045,null,{"$f":"+L546*-L$26","v":-28762.824875000002},{"$f":"+M546*-M$26","v":-85997.417625000002},{"$f":"+N546*-N$26","v":-238645.60200000004},{"$f":"+O546*-O$26","v":0},-353405.84450000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"3 a 4 anos",3,5,null,null," =",null,5046,null,{"$f":"+L547*-L$27","v":0},{"$f":"+M547*-M$27","v":0},{"$f":"+N547*-N$27","v":-238645.60200000004},{"$f":"+O547*-O$27","v":0},-238645.60200000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"4 a 5 anos",4,5,null,null," =",null,5047,null,{"$f":"+L548*-L$28","v":0},{"$f":"+M548*-M$28","v":0},{"$f":"+N548*-N$28","v":0},{"$f":"+O548*-O$28","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"5 a 6 anos",5,5,null,null," =",null,5048,null,{"$f":"+L549*-L$29","v":0},{"$f":"+M549*-M$29","v":0},{"$f":"+N549*-N$29","v":0},{"$f":"+O549*-O$29","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"6 a 7 anos",6,5,null,null," =",null,5049,null,{"$f":"+L550*-L$30","v":0},{"$f":"+M550*-M$30","v":-57331.611749999989},{"$f":"+N550*-N$30","v":-318194.13600000012},{"$f":"+O550*-O$30","v":0},-375525.7477500001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"7 a 8 anos",7,5,null,null," =",null,5050,null,{"$f":"+L551*-L$31","v":0},{"$f":"+M551*-M$31","v":-85997.417624999987},{"$f":"+N551*-N$31","v":-318194.13600000012},{"$f":"+O551*-O$31","v":0},-404191.55362500012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"8 a 9 anos",8,5,null,null," =",null,5051,null,{"$f":"+L552*-L$32","v":0},{"$f":"+M552*-M$32","v":0},{"$f":"+N552*-N$32","v":-318194.13600000012},{"$f":"+O552*-O$32","v":-31298.238000000008},-349492.37400000013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"9 a 10 anos",9,5,null,null," =",null,5052,null,{"$f":"+L553*-L$33","v":0},{"$f":"+M553*-M$33","v":0},{"$f":"+N553*-N$33","v":-53032.356000000014},{"$f":"+O553*-O$33","v":0},-53032.356000000014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"10 a 11 anos",10,5,null,null," =",null,5053,null,{"$f":"+L554*-L$34","v":0},{"$f":"+M554*-M$34","v":0},{"$f":"+N554*-N$34","v":0},{"$f":"+O554*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"11 a 12 anos",11,5,null,null," =",null,5054,null,{"$f":"+L555*-L$35","v":0},{"$f":"+M555*-M$35","v":0},{"$f":"+N555*-N$35","v":0},{"$f":"+O555*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"12 a 13 anos",12,5,null,null," =",null,5055,null,{"$f":"+L556*-L$36","v":0},{"$f":"+M556*-M$36","v":0},{"$f":"+N556*-N$36","v":0},{"$f":"+O556*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"13 a 14 anos",13,5,null,null," =",null,5056,null,{"$f":"+L557*-L$37","v":0},{"$f":"+M557*-M$37","v":0},{"$f":"+N557*-N$37","v":0},{"$f":"+O557*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"14 a 15 anos",14,5,null,null," =",null,5057,null,{"$f":"+L558*-L$38","v":0},{"$f":"+M558*-M$38","v":0},{"$f":"+N558*-N$38","v":0},{"$f":"+O558*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31305,"+ de 15 anos",15,5,null,null," =",null,5058,null,{"$f":"+L559*-L$39","v":0},{"$f":"+M559*-M$39","v":0},{"$f":"+N559*-N$39","v":0},{"$f":"+O559*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,5059,null,{"$f":"SUM(L563:L578)","v":-28762.824875000002},{"$f":"SUM(M563:M578)","v":-401321.28224999999},{"$f":"SUM(N563:N578)","v":-1909164.8160000006},{"$f":"SUM(O563:O578)","v":-31298.238000000008},{"$f":"SUM(P563:P578)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,5060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B484","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,5061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B581*100+E582","v":31405},"0 a 1 ano",0,{"$f":"+E559","v":5},null,null," =",null,5062,null,{"$f":"+L544*-L$61","v":0},{"$f":"+M544*-M$61","v":-85997.417624999987},{"$f":"+N544*-N$61","v":-212129.424},{"$f":"+O544*-O$61","v":0},{"$f":"SUM(L582:O582)","v":-298126.841625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B582","v":31405},"1 a 2 anos",{"$f":"+D582+1","v":1},{"$f":"+E582","v":5},null,null," =",null,5063,null,{"$f":"+L545*-L$62","v":0},{"$f":"+M545*-M$62","v":-171994.83524999997},{"$f":"+N545*-N$62","v":-424258.848},{"$f":"+O545*-O$62","v":0},{"$f":"SUM(L583:O583)","v":-596253.68325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B583","v":31405},"2 a 3 anos",{"$f":"+D583+1","v":2},{"$f":"+E583","v":5},null,null," =",null,5064,null,{"$f":"+L546*-L$63","v":-86288.474624999988},{"$f":"+M546*-M$63","v":-257992.25287499998},{"$f":"+N546*-N$63","v":-715936.8060000001},{"$f":"+O546*-O$63","v":0},-1060217.5335000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"3 a 4 anos",3,5,null,null," =",null,{"$f":"+J584+1","v":5065},null,{"$f":"+L547*-L$64","v":0},{"$f":"+M547*-M$64","v":0},{"$f":"+N547*-N$64","v":-954582.40800000017},{"$f":"+O547*-O$64","v":0},-954582.40800000017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"4 a 5 anos",4,5,null,null," =",null,5066,null,{"$f":"+L548*-L$65","v":0},{"$f":"+M548*-M$65","v":0},{"$f":"+N548*-N$65","v":0},{"$f":"+O548*-O$65","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"5 a 6 anos",5,5,null,null," =",null,5067,null,{"$f":"+L549*-L$66","v":0},{"$f":"+M549*-M$66","v":0},{"$f":"+N549*-N$66","v":0},{"$f":"+O549*-O$66","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"6 a 7 anos",6,5,null,null," =",null,5068,null,{"$f":"+L550*-L$67","v":0},{"$f":"+M550*-M$67","v":-401321.28224999999},{"$f":"+N550*-N$67","v":-2227358.9520000005},{"$f":"+O550*-O$67","v":0},-2628680.2342500007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"7 a 8 anos",7,5,null,null," =",null,5069,null,{"$f":"+L551*-L$68","v":0},{"$f":"+M551*-M$68","v":-687979.3409999999},{"$f":"+N551*-N$68","v":-2545553.0880000009},{"$f":"+O551*-O$68","v":0},-3233532.4290000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"8 a 9 anos",8,5,null,null," =",null,5070,null,{"$f":"+L552*-L$69","v":0},{"$f":"+M552*-M$69","v":0},{"$f":"+N552*-N$69","v":-2863747.2240000013},{"$f":"+O552*-O$69","v":-281684.14200000011},-3145431.3660000013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"9 a 10 anos",9,5,null,null," =",null,5071,null,{"$f":"+L553*-L$70","v":0},{"$f":"+M553*-M$70","v":0},{"$f":"+N553*-N$70","v":-530323.56000000017},{"$f":"+O553*-O$70","v":0},-530323.56000000017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"10 a 11 anos",10,5,null,null," =",null,5072,null,{"$f":"+L554*-L$71","v":0},{"$f":"+M554*-M$71","v":0},{"$f":"+N554*-N$71","v":0},{"$f":"+O554*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"11 a 12 anos",11,5,null,null," =",null,5073,null,{"$f":"+L555*-L$72","v":0},{"$f":"+M555*-M$72","v":0},{"$f":"+N555*-N$72","v":0},{"$f":"+O555*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"12 a 13 anos",12,5,null,null," =",null,5074,null,{"$f":"+L556*-L$73","v":0},{"$f":"+M556*-M$73","v":0},{"$f":"+N556*-N$73","v":0},{"$f":"+O556*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"13 a 14 anos",13,5,null,null," =",null,5075,null,{"$f":"+L557*-L$74","v":0},{"$f":"+M557*-M$74","v":0},{"$f":"+N557*-N$74","v":0},{"$f":"+O557*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"14 a 15 anos",14,5,null,null," =",null,5076,null,{"$f":"+L558*-L$75","v":0},{"$f":"+M558*-M$75","v":0},{"$f":"+N558*-N$75","v":0},{"$f":"+O558*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31405,"+ de 15 anos",15,5,null,null," =",null,5077,null,{"$f":"+L559*-L$76","v":0},{"$f":"+M559*-M$76","v":0},{"$f":"+N559*-N$76","v":0},{"$f":"+O559*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,5078,null,{"$f":"SUM(L582:L597)","v":-86288.474624999988},{"$f":"SUM(M582:M597)","v":-1605285.1289999997},{"$f":"SUM(N582:N597)","v":-10473890.310000004},{"$f":"SUM(O582:O597)","v":-281684.14200000011},{"$f":"SUM(P582:P597)","v":-12447148.055625005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,5079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B503","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,5080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B600*100+E601","v":31505},"Saldo inicial",null,{"$f":"+E597","v":5},null,null," =",null,5081,null,{"$f":"+L507","v":270708.94},{"$f":"+M507","v":3777141.48},{"$f":"+N507","v":21212942.400000002},{"$f":"+O507","v":347758.2},{"$f":"SUM(L601:O601)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B601","v":31505},"Aquisições",null,{"$f":"+E601","v":5},null,null," =",null,5082,null,{"$f":"+L544","v":0},{"$f":"+M544","v":809387.46},{"$f":"+N544","v":2356993.6},{"$f":"+O544","v":0},{"$f":"SUM(L602:O602)","v":3166381.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B602","v":31505},"Baixa",null,{"$f":"+E602","v":5},null,null," =",null,5083,null,{"$f":"-L601-L602+L604","v":0},{"$f":"-M601-M602+M604","v":-809387.4599999995},{"$f":"-N601-N602+N604","v":-2356993.6000000052},{"$f":"-O601-O602+O604","v":0},{"$f":"SUM(L603:O603)","v":-3166381.0600000047},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B603","v":31505},"Saldo final",null,5,null,null," =",null,5084,null,{"$f":"+L560","v":270708.94},{"$f":"+M560","v":3777141.48},{"$f":"+N560","v":21212942.399999999},{"$f":"+O560","v":347758.2},{"$f":"SUM(L604:O604)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,5,null,null,null,null,5085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B509","v":316},"DEPRECIAÇÃO ACUMULADA",null,5,null,null,null,null,5086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B606*100+E607","v":31605},"Saldo inicial",null,5,null,null," =",null,5087,null,{"$f":"+L513","v":-57525.649749999997},{"$f":"+M513","v":-1891943.18775},{"$f":"+N513","v":-10473890.310000004},{"$f":"+O513","v":-250385.90400000007},{"$f":"SUM(L607:O607)","v":-12673745.051500004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B607","v":31605},"Depreciação do Ano",null,5,null,null," =",null,5088,null,{"$f":"+L579","v":-28762.824875000002},{"$f":"+M579","v":-401321.28224999999},{"$f":"+N579","v":-1909164.8160000006},{"$f":"+O579","v":-31298.238000000008},{"$f":"SUM(L608:O608)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B608","v":31605},"Baixa Depreciação",null,5,null,null," =",null,5089,null,{"$f":"+L610-L607-L608","v":0},{"$f":"+M610-M607-M608","v":687979.34100000025},{"$f":"+N610-N607-N608","v":1909164.8160000006},{"$f":"+O610-O607-O608","v":-3.2741809263825417E-11},{"$f":"SUM(L609:O609)","v":2597144.1570000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B609","v":31605},"Saldo final da Depreciação",null,5,null,null,null,null,5090,null,{"$f":"+L598","v":-86288.474624999988},{"$f":"+M598","v":-1605285.1289999997},{"$f":"+N598","v":-10473890.310000004},{"$f":"+O598","v":-281684.14200000011},{"$f":"SUM(L610:O610)","v":-12447148.055625005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,5,null,null,null,null,5091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,5,null,null," =",null,5092,null,{"$f":"+L604+L610","v":184420.46537500003},{"$f":"+M604+M610","v":2171856.3510000003},{"$f":"+N604+N610","v":10739052.089999994},{"$f":"+O604+O610","v":66074.057999999903},{"$f":"SUM(L612:O612)","v":13161402.964374995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,5,null,null,null,null,5093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,5,null,null,null,null,5094,null,{"$f":"-L603-L609","v":0},{"$f":"-M603-M609","v":121408.11899999925},{"$f":"-N603-N609","v":447828.78400000464},{"$f":"-O603-O609","v":3.2741809263825417E-11},{"$f":"SUM(L614:O614)","v":569236.90300000389},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,5,null,null,null,null,5095,null,{"$f":"+L603+L609","v":0},{"$f":"+M603+M609","v":-121408.11899999925},{"$f":"+N603+N609","v":-447828.78400000464},{"$f":"+O603+O609","v":-3.2741809263825417E-11},{"$f":"SUM(L615:O615)","v":-569236.90300000389},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E612+1","v":6},null,null,null,null,{"$f":"+E617*1000","v":6000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J617+1","v":6001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B522","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E617","v":6},null,null,null,null,6002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$152","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B619*100+E620","v":31106},"0 a 1 ano",0,{"$f":"+E619","v":6},null,null," =",null,6003,null,{"$f":"+R620","v":0},{"$f":"+S620","v":3},{"$f":"+T620","v":8},{"$f":"+U620","v":0},{"$f":"SUM(L620:O620)","v":11},null,{"$f":"+R636","v":0},{"$f":"+S636","v":3},{"$f":"+T636","v":8},{"$f":"+U636","v":0},{"$f":"SUM(R620:U620)","v":11},null,0,{"$f":"+Y619-X620+(T620*D620)","v":324},0,0,{"$f":"+Y$231-AA620","v":324},0,{"$f":"IF(AB620+1>0,0,IF(Z620<AC620,Z620,AC620)-AE621)","v":0},0,null," "]
[" ",{"$f":"+B620","v":31106},"1 a 2 anos",{"$f":"+D620+1","v":1},{"$f":"+E620","v":6},null,null," =",null,6004,null,{"$f":"+L523-R621","v":0},{"$f":"+M523-S621","v":3},{"$f":"+N523-T621","v":8},{"$f":"+O523-U621","v":0},{"$f":"SUM(L621:O621)","v":11},null,{"$f":"IF($D621>R$17-1,L523,0)","v":0},{"$f":"IF($D621>S$17-1,M523,0)","v":0},{"$f":"+AD621","v":0},{"$f":"IF($D621>U$17-1,O523,0)","v":0},{"$f":"+AD621","v":0},null,{"$f":"+N524*($D621+1)","v":16},308,{"$f":"+N523","v":8},{"$f":"+Z621*D621+AA620","v":8},316,{"$f":"ROUNDUP(-AB621/D621,0)+AE622","v":-308},0,{"$f":"+T621+AE622","v":8},null," "]
[" ",{"$f":"+B621","v":31106},"2 a 3 anos",{"$f":"+D621+1","v":2},{"$f":"+E621","v":6},null,null," =",null,6005,null,{"$f":"+L524-R622","v":0},3,8,0,11,null,0,0,0,0,0,null,{"$f":"+N525*($D622+1)","v":27},281,{"$f":"+N524","v":8},24,300,-142,0,8,null," "]
[" ",31106,"3 a 4 anos",3,6,null,null," =",null,6006,null,1,3,9,0,13,null,0,0,0,0,0,null,36,245,9,51,273,-83,0,8,null," "]
[" ",31106,"4 a 5 anos",4,6,null,null," =",null,6007,null,0,0,9,0,9,null,0,0,0,0,0,null,0,245,9,87,237,-52,0,8,null," "]
[" ",31106,"5 a 6 anos",5,6,null,null," =",null,6008,null,0,0,0,0,0,null,0,0,0,0,0,null,0,245,0,87,237,-40,0,8,null," "]
[" ",31106,"6 a 7 anos",6,6,null,null," =",null,6009,null,0,0,0,0,0,null,0,0,0,0,0,null,84,161,0,87,237,-32,0,8,null," "]
[" ",31106,"7 a 8 anos",7,6,null,null," =",null,6010,null,0,2,12,0,14,null,0,0,0,0,0,null,96,65,12,171,153,-14,0,8,null," "]
[" ",31106,"8 a 9 anos",8,6,null,null," =",null,6011,null,0,0,12,0,12,null,0,3,0,0,0,null,108,-43,12,267,57,0,0,8,null," "]
[" ",31106,"9 a 10 anos",9,6,null,null," =",null,6012,null,0,0,6,1,7,null,0,0,{"$f":"+AD629","v":6},0,{"$f":"+AD629","v":6},null,20,{"$f":"+Y628-X629+(T629*D629)","v":-9},12,375,-51,8,6,8,null," "]
[" ",31106,"10 a 11 anos",10,6,null,null," =",null,6013,null,0,0,0,0,0,null,0,0,{"$f":"+AD630","v":2},0,{"$f":"SUM(R630:U630)","v":2},null,0,11,2,395,-71,8,{"$f":"IF(AB630+1>0,0,IF(Z630-AC630,Z630,AC630)-AE631)","v":2},2,null," "]
[" ",31106,"11 a 12 anos",11,6,null,null," =",null,6014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,11,0,395,-71,7,0,0,null," "]
[" ",31106,"12 a 13 anos",12,6,null,null," =",null,6015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,11,0,395,-71,6,0,0,null," "]
[" ",31106,"13 a 14 anos",13,6,null,null," =",null,6016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,11,0,395,-71,6,0,0,null," "]
[" ",31106,"14 a 15 anos",14,6,null,null," =",null,6017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,11,0,395,-71,6,0,0,null," "]
[" ",31106,"+ de 15 anos",15,6,null,null," =",null,6018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,11,0,395,-71,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,6019,null,{"$f":"SUM(L620:L635)","v":1},{"$f":"SUM(M620:M635)","v":14},{"$f":"SUM(N620:N635)","v":72},{"$f":"SUM(O620:O635)","v":1},{"$f":"SUM(L636:O636)","v":88},null,{"$f":"SUM(R621:R635)","v":0},{"$f":"SUM(S621:S635)","v":3},{"$f":"SUM(T621:T635)","v":8},{"$f":"SUM(U621:U635)","v":0},{"$f":"SUM(V621:V635)","v":8},null,{"$f":"SUM(X620:X635)","v":387},0,{"$f":"SUM(Z620:Z635)","v":72},395,-71,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,6020,null,{"$f":"SUMPRODUCT($D620:$D635,L620:L635)","v":3},{"$f":"SUMPRODUCT($D620:$D635,M620:M635)","v":32},{"$f":"SUMPRODUCT($D620:$D635,N620:N635)","v":321},{"$f":"SUMPRODUCT($D620:$D635,O620:O635)","v":9},{"$f":"SUM(L637:O637)","v":365},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,6021,null,{"$f":"+L637/L636","v":3},{"$f":"+M637/M636","v":2.2857142857142856},{"$f":"+N637/N636","v":4.458333333333333},{"$f":"+O637/O636","v":9},{"$f":"+P637/P636","v":4.1477272727272725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,6022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B543","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,6023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B640*100+E641","v":31206},"0 a 1 ano",0,{"$f":"+E635","v":6},null,null," =",null,6024,null,{"$f":"+L$15*L620","v":0},809387.46,2356993.6,0,{"$f":"SUM(L641:O641)","v":3166381.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B641","v":31206},"1 a 2 anos",{"$f":"+D641+1","v":1},{"$f":"+E641","v":6},null,null," =",null,6025,null,0,809387.46,2356993.6,0,{"$f":"SUM(L642:O642)","v":3166381.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B642","v":31206},"2 a 3 anos",{"$f":"+D642+1","v":2},{"$f":"+E642","v":6},null,null," =",null,6026,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"3 a 4 anos",3,6,null,null," =",null,6027,null,270708.94,809387.46,2651617.8000000003,0,3731714.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"4 a 5 anos",4,6,null,null," =",null,6028,null,0,0,2651617.8000000003,0,2651617.8000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"5 a 6 anos",5,6,null,null," =",null,6029,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"6 a 7 anos",6,6,null,null," =",null,6030,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"7 a 8 anos",7,6,null,null," =",null,6031,null,0,539591.64,3535490.4000000004,0,4075082.0400000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"8 a 9 anos",8,6,null,null," =",null,6032,null,0,0,3535490.4000000004,0,3535490.4000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"9 a 10 anos",9,6,null,null," =",null,6033,null,0,0,1767745.2000000002,347758.2,2115503.4000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"10 a 11 anos",10,6,null,null," =",null,6034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"11 a 12 anos",11,6,null,null," =",null,6035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"12 a 13 anos",12,6,null,null," =",null,6036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"13 a 14 anos",13,6,null,null," =",null,6037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"14 a 15 anos",14,6,null,null," =",null,6038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31206,"+ de 15 anos",15,6,null,null," =",null,6039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,6040,null,{"$f":"SUM(L641:L656)","v":270708.94},{"$f":"SUM(M641:M656)","v":3777141.48},{"$f":"SUM(N641:N656)","v":21212942.400000002},{"$f":"SUM(O641:O656)","v":347758.2},{"$f":"SUM(P641:P656)","v":25608551.019999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,6041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B562","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,6042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B659*100+E660","v":31306},"0 a 1 ano",0,{"$f":"+E654","v":6},null,null," =",null,6043,null,{"$f":"+L641*-L$24","v":0},{"$f":"+M641*-M$24","v":-85997.417624999987},{"$f":"+N641*-N$24","v":-212129.424},{"$f":"+O641*-O$24","v":0},{"$f":"SUM(L660:O660)","v":-298126.841625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B660","v":31306},"1 a 2 anos",{"$f":"+D660+1","v":1},{"$f":"+E660","v":6},null,null," =",null,6044,null,{"$f":"+L642*-L$25","v":0},{"$f":"+M642*-M$25","v":-85997.417624999987},{"$f":"+N642*-N$25","v":-212129.42400000003},{"$f":"+O642*-O$25","v":0},{"$f":"SUM(L661:O661)","v":-298126.841625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B661","v":31306},"2 a 3 anos",{"$f":"+D661+1","v":2},{"$f":"+E661","v":6},null,null," =",null,6045,null,{"$f":"+L643*-L$26","v":0},{"$f":"+M643*-M$26","v":-85997.417625000002},{"$f":"+N643*-N$26","v":-212129.42400000003},{"$f":"+O643*-O$26","v":0},-298126.841625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"3 a 4 anos",3,6,null,null," =",null,6046,null,{"$f":"+L644*-L$27","v":-28762.824874999998},{"$f":"+M644*-M$27","v":-85997.417624999987},{"$f":"+N644*-N$27","v":-238645.60200000004},{"$f":"+O644*-O$27","v":0},-353405.84450000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"4 a 5 anos",4,6,null,null," =",null,6047,null,{"$f":"+L645*-L$28","v":0},{"$f":"+M645*-M$28","v":0},{"$f":"+N645*-N$28","v":-238645.6020000001},{"$f":"+O645*-O$28","v":0},-238645.6020000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"5 a 6 anos",5,6,null,null," =",null,6048,null,{"$f":"+L646*-L$29","v":0},{"$f":"+M646*-M$29","v":0},{"$f":"+N646*-N$29","v":0},{"$f":"+O646*-O$29","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"6 a 7 anos",6,6,null,null," =",null,6049,null,{"$f":"+L647*-L$30","v":0},{"$f":"+M647*-M$30","v":0},{"$f":"+N647*-N$30","v":0},{"$f":"+O647*-O$30","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"7 a 8 anos",7,6,null,null," =",null,6050,null,{"$f":"+L648*-L$31","v":0},{"$f":"+M648*-M$31","v":-57331.611749999989},{"$f":"+N648*-N$31","v":-318194.13600000012},{"$f":"+O648*-O$31","v":0},-375525.7477500001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"8 a 9 anos",8,6,null,null," =",null,6051,null,{"$f":"+L649*-L$32","v":0},{"$f":"+M649*-M$32","v":0},{"$f":"+N649*-N$32","v":-318194.13600000012},{"$f":"+O649*-O$32","v":0},-318194.13600000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"9 a 10 anos",9,6,null,null," =",null,6052,null,{"$f":"+L650*-L$33","v":0},{"$f":"+M650*-M$33","v":0},{"$f":"+N650*-N$33","v":-159097.06800000006},{"$f":"+O650*-O$33","v":-31298.238000000008},-190395.30600000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"10 a 11 anos",10,6,null,null," =",null,6053,null,{"$f":"+L651*-L$34","v":0},{"$f":"+M651*-M$34","v":0},{"$f":"+N651*-N$34","v":0},{"$f":"+O651*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"11 a 12 anos",11,6,null,null," =",null,6054,null,{"$f":"+L652*-L$35","v":0},{"$f":"+M652*-M$35","v":0},{"$f":"+N652*-N$35","v":0},{"$f":"+O652*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"12 a 13 anos",12,6,null,null," =",null,6055,null,{"$f":"+L653*-L$36","v":0},{"$f":"+M653*-M$36","v":0},{"$f":"+N653*-N$36","v":0},{"$f":"+O653*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"13 a 14 anos",13,6,null,null," =",null,6056,null,{"$f":"+L654*-L$37","v":0},{"$f":"+M654*-M$37","v":0},{"$f":"+N654*-N$37","v":0},{"$f":"+O654*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"14 a 15 anos",14,6,null,null," =",null,6057,null,{"$f":"+L655*-L$38","v":0},{"$f":"+M655*-M$38","v":0},{"$f":"+N655*-N$38","v":0},{"$f":"+O655*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31306,"+ de 15 anos",15,6,null,null," =",null,6058,null,{"$f":"+L656*-L$39","v":0},{"$f":"+M656*-M$39","v":0},{"$f":"+N656*-N$39","v":0},{"$f":"+O656*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,6059,null,{"$f":"SUM(L660:L675)","v":-28762.824874999998},{"$f":"SUM(M660:M675)","v":-401321.28224999993},{"$f":"SUM(N660:N675)","v":-1909164.8160000006},{"$f":"SUM(O660:O675)","v":-31298.238000000008},{"$f":"SUM(P660:P675)","v":-2370547.1611250001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,6060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B581","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,6061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B678*100+E679","v":31406},"0 a 1 ano",0,{"$f":"+E656","v":6},null,null," =",null,6062,null,{"$f":"+L641*-L$61","v":0},{"$f":"+M641*-M$61","v":-85997.417624999987},{"$f":"+N641*-N$61","v":-212129.424},{"$f":"+O641*-O$61","v":0},{"$f":"SUM(L679:O679)","v":-298126.841625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B679","v":31406},"1 a 2 anos",{"$f":"+D679+1","v":1},{"$f":"+E679","v":6},null,null," =",null,6063,null,{"$f":"+L642*-L$62","v":0},{"$f":"+M642*-M$62","v":-171994.83524999997},{"$f":"+N642*-N$62","v":-424258.848},{"$f":"+O642*-O$62","v":0},{"$f":"SUM(L680:O680)","v":-596253.68325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B680","v":31406},"2 a 3 anos",{"$f":"+D680+1","v":2},{"$f":"+E680","v":6},null,null," =",null,6064,null,{"$f":"+L643*-L$63","v":0},{"$f":"+M643*-M$63","v":-257992.25287499998},{"$f":"+N643*-N$63","v":-636388.27200000011},{"$f":"+O643*-O$63","v":0},-894380.52487500012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"3 a 4 anos",3,6,null,null," =",null,{"$f":"+J681+1","v":6065},null,{"$f":"+L644*-L$64","v":-115051.29949999999},{"$f":"+M644*-M$64","v":-343989.67049999995},{"$f":"+N644*-N$64","v":-954582.40800000017},{"$f":"+O644*-O$64","v":0},-1413623.378,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"4 a 5 anos",4,6,null,null," =",null,6066,null,{"$f":"+L645*-L$65","v":0},{"$f":"+M645*-M$65","v":0},{"$f":"+N645*-N$65","v":-1193228.0100000002},{"$f":"+O645*-O$65","v":0},-1193228.0100000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"5 a 6 anos",5,6,null,null," =",null,6067,null,{"$f":"+L646*-L$66","v":0},{"$f":"+M646*-M$66","v":0},{"$f":"+N646*-N$66","v":0},{"$f":"+O646*-O$66","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"6 a 7 anos",6,6,null,null," =",null,6068,null,{"$f":"+L647*-L$67","v":0},{"$f":"+M647*-M$67","v":0},{"$f":"+N647*-N$67","v":0},{"$f":"+O647*-O$67","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"7 a 8 anos",7,6,null,null," =",null,6069,null,{"$f":"+L648*-L$68","v":0},{"$f":"+M648*-M$68","v":-458652.89399999991},{"$f":"+N648*-N$68","v":-2545553.0880000009},{"$f":"+O648*-O$68","v":0},-3004205.9820000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"8 a 9 anos",8,6,null,null," =",null,6070,null,{"$f":"+L649*-L$69","v":0},{"$f":"+M649*-M$69","v":0},{"$f":"+N649*-N$69","v":-2863747.2240000013},{"$f":"+O649*-O$69","v":0},-2863747.2240000013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"9 a 10 anos",9,6,null,null," =",null,6071,null,{"$f":"+L650*-L$70","v":0},{"$f":"+M650*-M$70","v":0},{"$f":"+N650*-N$70","v":-1590970.6800000009},{"$f":"+O650*-O$70","v":-312982.38000000012},-1903953.060000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"10 a 11 anos",10,6,null,null," =",null,6072,null,{"$f":"+L651*-L$71","v":0},{"$f":"+M651*-M$71","v":0},{"$f":"+N651*-N$71","v":0},{"$f":"+O651*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"11 a 12 anos",11,6,null,null," =",null,6073,null,{"$f":"+L652*-L$72","v":0},{"$f":"+M652*-M$72","v":0},{"$f":"+N652*-N$72","v":0},{"$f":"+O652*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"12 a 13 anos",12,6,null,null," =",null,6074,null,{"$f":"+L653*-L$73","v":0},{"$f":"+M653*-M$73","v":0},{"$f":"+N653*-N$73","v":0},{"$f":"+O653*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"13 a 14 anos",13,6,null,null," =",null,6075,null,{"$f":"+L654*-L$74","v":0},{"$f":"+M654*-M$74","v":0},{"$f":"+N654*-N$74","v":0},{"$f":"+O654*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"14 a 15 anos",14,6,null,null," =",null,6076,null,{"$f":"+L655*-L$75","v":0},{"$f":"+M655*-M$75","v":0},{"$f":"+N655*-N$75","v":0},{"$f":"+O655*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31406,"+ de 15 anos",15,6,null,null," =",null,6077,null,{"$f":"+L656*-L$76","v":0},{"$f":"+M656*-M$76","v":0},{"$f":"+N656*-N$76","v":0},{"$f":"+O656*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,6078,null,{"$f":"SUM(L679:L694)","v":-115051.29949999999},{"$f":"SUM(M679:M694)","v":-1318627.0702499996},{"$f":"SUM(N679:N694)","v":-10420857.954000005},{"$f":"SUM(O679:O694)","v":-312982.38000000012},{"$f":"SUM(P679:P694)","v":-12167518.703750003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,6079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B600","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,6080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B697*100+E698","v":31506},"Saldo inicial",null,{"$f":"+E694","v":6},null,null," =",null,6081,null,{"$f":"+L604","v":270708.94},{"$f":"+M604","v":3777141.48},{"$f":"+N604","v":21212942.399999999},{"$f":"+O604","v":347758.2},{"$f":"SUM(L698:O698)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B698","v":31506},"Aquisições",null,{"$f":"+E698","v":6},null,null," =",null,6082,null,{"$f":"+L641","v":0},{"$f":"+M641","v":809387.46},{"$f":"+N641","v":2356993.6},{"$f":"+O641","v":0},{"$f":"SUM(L699:O699)","v":3166381.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B699","v":31506},"Baixa",null,{"$f":"+E699","v":6},null,null," =",null,6083,null,{"$f":"-L698-L699+L701","v":0},{"$f":"-M698-M699+M701","v":-809387.4599999995},{"$f":"-N698-N699+N701","v":-2356993.5999999978},{"$f":"-O698-O699+O701","v":0},{"$f":"SUM(L700:O700)","v":-3166381.0599999973},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B700","v":31506},"Saldo final",null,6,null,null," =",null,6084,null,{"$f":"+L657","v":270708.94},{"$f":"+M657","v":3777141.48},{"$f":"+N657","v":21212942.400000002},{"$f":"+O657","v":347758.2},{"$f":"SUM(L701:O701)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,6,null,null,null,null,6085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B606","v":316},"DEPRECIAÇÃO ACUMULADA",null,6,null,null,null,null,6086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B703*100+E704","v":31606},"Saldo inicial",null,6,null,null," =",null,6087,null,{"$f":"+L610","v":-86288.474624999988},{"$f":"+M610","v":-1605285.1289999997},{"$f":"+N610","v":-10473890.310000004},{"$f":"+O610","v":-281684.14200000011},{"$f":"SUM(L704:O704)","v":-12447148.055625005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B704","v":31606},"Depreciação do Ano",null,6,null,null," =",null,6088,null,{"$f":"+L676","v":-28762.824874999998},{"$f":"+M676","v":-401321.28224999993},{"$f":"+N676","v":-1909164.8160000006},{"$f":"+O676","v":-31298.238000000008},{"$f":"SUM(L705:O705)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B705","v":31606},"Baixa Depreciação",null,6,null,null," =",null,6089,null,{"$f":"+L707-L704-L705","v":0},{"$f":"+M707-M704-M705","v":687979.34100000001},{"$f":"+N707-N704-N705","v":1962197.1719999993},{"$f":"+O707-O704-O705","v":0},{"$f":"SUM(L706:O706)","v":2650176.5129999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B706","v":31606},"Saldo final da Depreciação",null,6,null,null,null,null,6090,null,{"$f":"+L695","v":-115051.29949999999},{"$f":"+M695","v":-1318627.0702499996},{"$f":"+N695","v":-10420857.954000005},{"$f":"+O695","v":-312982.38000000012},{"$f":"SUM(L707:O707)","v":-12167518.703750005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,6,null,null,null,null,6091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,6,null,null," =",null,6092,null,{"$f":"+L701+L707","v":155657.64050000001},{"$f":"+M701+M707","v":2458514.4097500006},{"$f":"+N701+N707","v":10792084.445999997},{"$f":"+O701+O707","v":34775.819999999891},{"$f":"SUM(L709:O709)","v":13441032.316249998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,6,null,null,null,null,6093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,6,null,null,null,null,6094,null,{"$f":"-L700-L706","v":0},{"$f":"-M700-M706","v":121408.11899999948},{"$f":"-N700-N706","v":394796.42799999844},{"$f":"-O700-O706","v":0},{"$f":"SUM(L711:O711)","v":516204.54699999793},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,6,null,null,null,null,6095,null,{"$f":"+L700+L706","v":0},{"$f":"+M700+M706","v":-121408.11899999948},{"$f":"+N700+N706","v":-394796.42799999844},{"$f":"+O700+O706","v":0},{"$f":"SUM(L712:O712)","v":-516204.54699999793},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E709+1","v":7},null,null,null,null,{"$f":"+E714*1000","v":7000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J714+1","v":7001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B619","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E714","v":7},null,null,null,null,7002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$152","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B716*100+E717","v":31107},"0 a 1 ano",0,{"$f":"+E716","v":7},null,null," =",null,7003,null,{"$f":"+R717","v":0},{"$f":"+S717","v":2},{"$f":"+T717","v":7},{"$f":"+U717","v":1},{"$f":"SUM(L717:O717)","v":10},null,{"$f":"+R733","v":0},{"$f":"+S733","v":2},{"$f":"+T733","v":7},{"$f":"+U733","v":1},{"$f":"SUM(R717:U717)","v":10},null,0,{"$f":"+Y716-X717+(T717*D717)","v":324},0,0,{"$f":"+Y$231-AA717","v":324},0,{"$f":"IF(AB717+1>0,0,IF(Z717<AC717,Z717,AC717)-AE718)","v":0},0,null," "]
[" ",{"$f":"+B717","v":31107},"1 a 2 anos",{"$f":"+D717+1","v":1},{"$f":"+E717","v":7},null,null," =",null,7004,null,{"$f":"+L620-R718","v":0},{"$f":"+M620-S718","v":3},{"$f":"+N620-T718","v":8},{"$f":"+O620-U718","v":0},{"$f":"SUM(L718:O718)","v":11},null,{"$f":"IF($D718>R$17-1,L620,0)","v":0},{"$f":"IF($D718>S$17-1,M620,0)","v":0},{"$f":"+AD718","v":0},{"$f":"IF($D718>U$17-1,O620,0)","v":0},{"$f":"+AD718","v":0},null,{"$f":"+N621*($D718+1)","v":16},308,{"$f":"+N620","v":8},{"$f":"+Z718*D718+AA717","v":8},316,{"$f":"ROUNDUP(-AB718/D718,0)+AE719","v":-309},0,{"$f":"+T718+AE719","v":7},null," "]
[" ",{"$f":"+B718","v":31107},"2 a 3 anos",{"$f":"+D718+1","v":2},{"$f":"+E718","v":7},null,null," =",null,7005,null,{"$f":"+L621-R719","v":0},3,8,0,11,null,0,0,0,0,0,null,{"$f":"+N622*($D719+1)","v":24},284,{"$f":"+N621","v":8},24,300,-143,0,7,null," "]
[" ",31107,"3 a 4 anos",3,7,null,null," =",null,7006,null,0,3,8,0,11,null,0,0,0,0,0,null,36,248,8,48,276,-85,0,7,null," "]
[" ",31107,"4 a 5 anos",4,7,null,null," =",null,7007,null,1,3,9,0,13,null,0,0,0,0,0,null,45,203,9,84,240,-53,0,7,null," "]
[" ",31107,"5 a 6 anos",5,7,null,null," =",null,7008,null,0,0,9,0,9,null,0,0,0,0,0,null,0,203,9,129,195,-32,0,7,null," "]
[" ",31107,"6 a 7 anos",6,7,null,null," =",null,7009,null,0,0,0,0,0,null,0,0,0,0,0,null,0,203,0,129,195,-26,0,7,null," "]
[" ",31107,"7 a 8 anos",7,7,null,null," =",null,7010,null,0,0,0,0,0,null,0,0,0,0,0,null,96,107,0,129,195,-21,0,7,null," "]
[" ",31107,"8 a 9 anos",8,7,null,null," =",null,7011,null,0,0,12,0,12,null,0,2,0,0,0,null,108,-1,12,225,99,-6,0,7,null," "]
[" ",31107,"9 a 10 anos",9,7,null,null," =",null,7012,null,0,0,11,0,11,null,0,0,{"$f":"+AD726","v":1},0,{"$f":"+AD726","v":1},null,60,{"$f":"+Y725-X726+(T726*D726)","v":-52},12,333,-9,7,1,7,null," "]
[" ",31107,"10 a 11 anos",10,7,null,null," =",null,7013,null,0,0,0,0,0,null,0,0,{"$f":"+AD727","v":6},1,{"$f":"SUM(R727:U727)","v":7},null,0,8,6,393,-69,7,{"$f":"IF(AB727+1>0,0,IF(Z727-AC727,Z727,AC727)-AE728)","v":6},6,null," "]
[" ",31107,"11 a 12 anos",11,7,null,null," =",null,7014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,393,-69,7,0,0,null," "]
[" ",31107,"12 a 13 anos",12,7,null,null," =",null,7015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,393,-69,6,0,0,null," "]
[" ",31107,"13 a 14 anos",13,7,null,null," =",null,7016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,393,-69,6,0,0,null," "]
[" ",31107,"14 a 15 anos",14,7,null,null," =",null,7017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,393,-69,5,0,0,null," "]
[" ",31107,"+ de 15 anos",15,7,null,null," =",null,7018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,393,-69,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,7019,null,{"$f":"SUM(L717:L732)","v":1},{"$f":"SUM(M717:M732)","v":14},{"$f":"SUM(N717:N732)","v":72},{"$f":"SUM(O717:O732)","v":1},{"$f":"SUM(L733:O733)","v":88},null,{"$f":"SUM(R718:R732)","v":0},{"$f":"SUM(S718:S732)","v":2},{"$f":"SUM(T718:T732)","v":7},{"$f":"SUM(U718:U732)","v":1},{"$f":"SUM(V718:V732)","v":8},null,{"$f":"SUM(X717:X732)","v":385},0,{"$f":"SUM(Z717:Z732)","v":72},393,-69,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,7020,null,{"$f":"SUMPRODUCT($D717:$D732,L717:L732)","v":4},{"$f":"SUMPRODUCT($D717:$D732,M717:M732)","v":30},{"$f":"SUMPRODUCT($D717:$D732,N717:N732)","v":324},{"$f":"SUMPRODUCT($D717:$D732,O717:O732)","v":0},{"$f":"SUM(L734:O734)","v":358},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,7021,null,{"$f":"+L734/L733","v":4},{"$f":"+M734/M733","v":2.1428571428571428},{"$f":"+N734/N733","v":4.5},{"$f":"+O734/O733","v":0},{"$f":"+P734/P733","v":4.0681818181818183},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,7022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B640","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,7023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B737*100+E738","v":31207},"0 a 1 ano",0,{"$f":"+E732","v":7},null,null," =",null,7024,null,{"$f":"+L$15*L717","v":0},539591.64,2062369.4000000001,347758.2,{"$f":"SUM(L738:O738)","v":2949719.24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B738","v":31207},"1 a 2 anos",{"$f":"+D738+1","v":1},{"$f":"+E738","v":7},null,null," =",null,7025,null,0,809387.46,2356993.6,0,{"$f":"SUM(L739:O739)","v":3166381.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B739","v":31207},"2 a 3 anos",{"$f":"+D739+1","v":2},{"$f":"+E739","v":7},null,null," =",null,7026,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"3 a 4 anos",3,7,null,null," =",null,7027,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"4 a 5 anos",4,7,null,null," =",null,7028,null,270708.94,809387.46,2651617.8000000003,0,3731714.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"5 a 6 anos",5,7,null,null," =",null,7029,null,0,0,2651617.8000000003,0,2651617.8000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"6 a 7 anos",6,7,null,null," =",null,7030,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"7 a 8 anos",7,7,null,null," =",null,7031,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"8 a 9 anos",8,7,null,null," =",null,7032,null,0,0,3535490.4000000004,0,3535490.4000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"9 a 10 anos",9,7,null,null," =",null,7033,null,0,0,3240866.2,0,3240866.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"10 a 11 anos",10,7,null,null," =",null,7034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"11 a 12 anos",11,7,null,null," =",null,7035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"12 a 13 anos",12,7,null,null," =",null,7036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"13 a 14 anos",13,7,null,null," =",null,7037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"14 a 15 anos",14,7,null,null," =",null,7038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31207,"+ de 15 anos",15,7,null,null," =",null,7039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,7040,null,{"$f":"SUM(L738:L753)","v":270708.94},{"$f":"SUM(M738:M753)","v":3777141.48},{"$f":"SUM(N738:N753)","v":21212942.400000002},{"$f":"SUM(O738:O753)","v":347758.2},{"$f":"SUM(P738:P753)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,7041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B659","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,7042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B756*100+E757","v":31307},"0 a 1 ano",0,{"$f":"+E751","v":7},null,null," =",null,7043,null,{"$f":"+L738*-L$24","v":0},{"$f":"+M738*-M$24","v":-57331.611749999996},{"$f":"+N738*-N$24","v":-185613.24600000001},{"$f":"+O738*-O$24","v":-31298.238000000001},{"$f":"SUM(L757:O757)","v":-274243.09575000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B757","v":31307},"1 a 2 anos",{"$f":"+D757+1","v":1},{"$f":"+E757","v":7},null,null," =",null,7044,null,{"$f":"+L739*-L$25","v":0},{"$f":"+M739*-M$25","v":-85997.417624999987},{"$f":"+N739*-N$25","v":-212129.42400000003},{"$f":"+O739*-O$25","v":0},{"$f":"SUM(L758:O758)","v":-298126.841625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B758","v":31307},"2 a 3 anos",{"$f":"+D758+1","v":2},{"$f":"+E758","v":7},null,null," =",null,7045,null,{"$f":"+L740*-L$26","v":0},{"$f":"+M740*-M$26","v":-85997.417625000002},{"$f":"+N740*-N$26","v":-212129.42400000003},{"$f":"+O740*-O$26","v":0},-298126.841625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"3 a 4 anos",3,7,null,null," =",null,7046,null,{"$f":"+L741*-L$27","v":0},{"$f":"+M741*-M$27","v":-85997.417624999987},{"$f":"+N741*-N$27","v":-212129.42400000003},{"$f":"+O741*-O$27","v":0},-298126.841625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"4 a 5 anos",4,7,null,null," =",null,7047,null,{"$f":"+L742*-L$28","v":-28762.824874999998},{"$f":"+M742*-M$28","v":-85997.417624999987},{"$f":"+N742*-N$28","v":-238645.6020000001},{"$f":"+O742*-O$28","v":0},-353405.84450000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"5 a 6 anos",5,7,null,null," =",null,7048,null,{"$f":"+L743*-L$29","v":0},{"$f":"+M743*-M$29","v":0},{"$f":"+N743*-N$29","v":-238645.6020000001},{"$f":"+O743*-O$29","v":0},-238645.6020000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"6 a 7 anos",6,7,null,null," =",null,7049,null,{"$f":"+L744*-L$30","v":0},{"$f":"+M744*-M$30","v":0},{"$f":"+N744*-N$30","v":0},{"$f":"+O744*-O$30","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"7 a 8 anos",7,7,null,null," =",null,7050,null,{"$f":"+L745*-L$31","v":0},{"$f":"+M745*-M$31","v":0},{"$f":"+N745*-N$31","v":0},{"$f":"+O745*-O$31","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"8 a 9 anos",8,7,null,null," =",null,7051,null,{"$f":"+L746*-L$32","v":0},{"$f":"+M746*-M$32","v":0},{"$f":"+N746*-N$32","v":-318194.13600000012},{"$f":"+O746*-O$32","v":0},-318194.13600000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"9 a 10 anos",9,7,null,null," =",null,7052,null,{"$f":"+L747*-L$33","v":0},{"$f":"+M747*-M$33","v":0},{"$f":"+N747*-N$33","v":-291677.9580000001},{"$f":"+O747*-O$33","v":0},-291677.9580000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"10 a 11 anos",10,7,null,null," =",null,7053,null,{"$f":"+L748*-L$34","v":0},{"$f":"+M748*-M$34","v":0},{"$f":"+N748*-N$34","v":0},{"$f":"+O748*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"11 a 12 anos",11,7,null,null," =",null,7054,null,{"$f":"+L749*-L$35","v":0},{"$f":"+M749*-M$35","v":0},{"$f":"+N749*-N$35","v":0},{"$f":"+O749*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"12 a 13 anos",12,7,null,null," =",null,7055,null,{"$f":"+L750*-L$36","v":0},{"$f":"+M750*-M$36","v":0},{"$f":"+N750*-N$36","v":0},{"$f":"+O750*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"13 a 14 anos",13,7,null,null," =",null,7056,null,{"$f":"+L751*-L$37","v":0},{"$f":"+M751*-M$37","v":0},{"$f":"+N751*-N$37","v":0},{"$f":"+O751*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"14 a 15 anos",14,7,null,null," =",null,7057,null,{"$f":"+L752*-L$38","v":0},{"$f":"+M752*-M$38","v":0},{"$f":"+N752*-N$38","v":0},{"$f":"+O752*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31307,"+ de 15 anos",15,7,null,null," =",null,7058,null,{"$f":"+L753*-L$39","v":0},{"$f":"+M753*-M$39","v":0},{"$f":"+N753*-N$39","v":0},{"$f":"+O753*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,7059,null,{"$f":"SUM(L757:L772)","v":-28762.824874999998},{"$f":"SUM(M757:M772)","v":-401321.28224999999},{"$f":"SUM(N757:N772)","v":-1909164.8160000006},{"$f":"SUM(O757:O772)","v":-31298.238000000001},{"$f":"SUM(P757:P772)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,7060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B678","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,7061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B775*100+E776","v":31407},"0 a 1 ano",0,{"$f":"+E753","v":7},null,null," =",null,7062,null,{"$f":"+L738*-L$61","v":0},{"$f":"+M738*-M$61","v":-57331.611749999996},{"$f":"+N738*-N$61","v":-185613.24600000001},{"$f":"+O738*-O$61","v":-31298.238000000001},{"$f":"SUM(L776:O776)","v":-274243.09575000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B776","v":31407},"1 a 2 anos",{"$f":"+D776+1","v":1},{"$f":"+E776","v":7},null,null," =",null,7063,null,{"$f":"+L739*-L$62","v":0},{"$f":"+M739*-M$62","v":-171994.83524999997},{"$f":"+N739*-N$62","v":-424258.848},{"$f":"+O739*-O$62","v":0},{"$f":"SUM(L777:O777)","v":-596253.68325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B777","v":31407},"2 a 3 anos",{"$f":"+D777+1","v":2},{"$f":"+E777","v":7},null,null," =",null,7064,null,{"$f":"+L740*-L$63","v":0},{"$f":"+M740*-M$63","v":-257992.25287499998},{"$f":"+N740*-N$63","v":-636388.27200000011},{"$f":"+O740*-O$63","v":0},-894380.52487500012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"3 a 4 anos",3,7,null,null," =",null,{"$f":"+J778+1","v":7065},null,{"$f":"+L741*-L$64","v":0},{"$f":"+M741*-M$64","v":-343989.67049999995},{"$f":"+N741*-N$64","v":-848517.69600000011},{"$f":"+O741*-O$64","v":0},-1192507.3665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"4 a 5 anos",4,7,null,null," =",null,7066,null,{"$f":"+L742*-L$65","v":-143814.12437500001},{"$f":"+M742*-M$65","v":-429987.08812500001},{"$f":"+N742*-N$65","v":-1193228.0100000002},{"$f":"+O742*-O$65","v":0},-1767029.2225000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"5 a 6 anos",5,7,null,null," =",null,7067,null,{"$f":"+L743*-L$66","v":0},{"$f":"+M743*-M$66","v":0},{"$f":"+N743*-N$66","v":-1431873.6120000002},{"$f":"+O743*-O$66","v":0},-1431873.6120000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"6 a 7 anos",6,7,null,null," =",null,7068,null,{"$f":"+L744*-L$67","v":0},{"$f":"+M744*-M$67","v":0},{"$f":"+N744*-N$67","v":0},{"$f":"+O744*-O$67","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"7 a 8 anos",7,7,null,null," =",null,7069,null,{"$f":"+L745*-L$68","v":0},{"$f":"+M745*-M$68","v":0},{"$f":"+N745*-N$68","v":0},{"$f":"+O745*-O$68","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"8 a 9 anos",8,7,null,null," =",null,7070,null,{"$f":"+L746*-L$69","v":0},{"$f":"+M746*-M$69","v":0},{"$f":"+N746*-N$69","v":-2863747.2240000013},{"$f":"+O746*-O$69","v":0},-2863747.2240000013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"9 a 10 anos",9,7,null,null," =",null,7071,null,{"$f":"+L747*-L$70","v":0},{"$f":"+M747*-M$70","v":0},{"$f":"+N747*-N$70","v":-2916779.5800000015},{"$f":"+O747*-O$70","v":0},-2916779.5800000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"10 a 11 anos",10,7,null,null," =",null,7072,null,{"$f":"+L748*-L$71","v":0},{"$f":"+M748*-M$71","v":0},{"$f":"+N748*-N$71","v":0},{"$f":"+O748*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"11 a 12 anos",11,7,null,null," =",null,7073,null,{"$f":"+L749*-L$72","v":0},{"$f":"+M749*-M$72","v":0},{"$f":"+N749*-N$72","v":0},{"$f":"+O749*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"12 a 13 anos",12,7,null,null," =",null,7074,null,{"$f":"+L750*-L$73","v":0},{"$f":"+M750*-M$73","v":0},{"$f":"+N750*-N$73","v":0},{"$f":"+O750*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"13 a 14 anos",13,7,null,null," =",null,7075,null,{"$f":"+L751*-L$74","v":0},{"$f":"+M751*-M$74","v":0},{"$f":"+N751*-N$74","v":0},{"$f":"+O751*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"14 a 15 anos",14,7,null,null," =",null,7076,null,{"$f":"+L752*-L$75","v":0},{"$f":"+M752*-M$75","v":0},{"$f":"+N752*-N$75","v":0},{"$f":"+O752*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31407,"+ de 15 anos",15,7,null,null," =",null,7077,null,{"$f":"+L753*-L$76","v":0},{"$f":"+M753*-M$76","v":0},{"$f":"+N753*-N$76","v":0},{"$f":"+O753*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,7078,null,{"$f":"SUM(L776:L791)","v":-143814.12437500001},{"$f":"SUM(M776:M791)","v":-1261295.4584999999},{"$f":"SUM(N776:N791)","v":-10500406.488000004},{"$f":"SUM(O776:O791)","v":-31298.238000000001},{"$f":"SUM(P776:P791)","v":-11936814.308875004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,7079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B697","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,7080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B794*100+E795","v":31507},"Saldo inicial",null,{"$f":"+E791","v":7},null,null," =",null,7081,null,{"$f":"+L701","v":270708.94},{"$f":"+M701","v":3777141.48},{"$f":"+N701","v":21212942.400000002},{"$f":"+O701","v":347758.2},{"$f":"SUM(L795:O795)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B795","v":31507},"Aquisições",null,{"$f":"+E795","v":7},null,null," =",null,7082,null,{"$f":"+L738","v":0},{"$f":"+M738","v":539591.64},{"$f":"+N738","v":2062369.4000000001},{"$f":"+O738","v":347758.2},{"$f":"SUM(L796:O796)","v":2949719.24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B796","v":31507},"Baixa",null,{"$f":"+E796","v":7},null,null," =",null,7083,null,{"$f":"-L795-L796+L798","v":0},{"$f":"-M795-M796+M798","v":-539591.64000000013},{"$f":"-N795-N796+N798","v":-2062369.3999999985},{"$f":"-O795-O796+O798","v":-347758.2},{"$f":"SUM(L797:O797)","v":-2949719.2399999988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B797","v":31507},"Saldo final",null,7,null,null," =",null,7084,null,{"$f":"+L754","v":270708.94},{"$f":"+M754","v":3777141.48},{"$f":"+N754","v":21212942.400000002},{"$f":"+O754","v":347758.2},{"$f":"SUM(L798:O798)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,7,null,null,null,null,7085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B703","v":316},"DEPRECIAÇÃO ACUMULADA",null,7,null,null,null,null,7086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B800*100+E801","v":31607},"Saldo inicial",null,7,null,null," =",null,7087,null,{"$f":"+L707","v":-115051.29949999999},{"$f":"+M707","v":-1318627.0702499996},{"$f":"+N707","v":-10420857.954000005},{"$f":"+O707","v":-312982.38000000012},{"$f":"SUM(L801:O801)","v":-12167518.703750005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B801","v":31607},"Depreciação do Ano",null,7,null,null," =",null,7088,null,{"$f":"+L773","v":-28762.824874999998},{"$f":"+M773","v":-401321.28224999999},{"$f":"+N773","v":-1909164.8160000006},{"$f":"+O773","v":-31298.238000000001},{"$f":"SUM(L802:O802)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B802","v":31607},"Baixa Depreciação",null,7,null,null," =",null,7089,null,{"$f":"+L804-L801-L802","v":0},{"$f":"+M804-M801-M802","v":458652.89399999968},{"$f":"+N804-N801-N802","v":1829616.2820000025},{"$f":"+O804-O801-O802","v":312982.38000000012},{"$f":"SUM(L803:O803)","v":2601251.5560000027},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B803","v":31607},"Saldo final da Depreciação",null,7,null,null,null,null,7090,null,{"$f":"+L792","v":-143814.12437500001},{"$f":"+M792","v":-1261295.4584999999},{"$f":"+N792","v":-10500406.488000004},{"$f":"+O792","v":-31298.238000000001},{"$f":"SUM(L804:O804)","v":-11936814.308875004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,7,null,null,null,null,7091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,7,null,null," =",null,7092,null,{"$f":"+L798+L804","v":126894.81562499999},{"$f":"+M798+M804","v":2515846.0214999998},{"$f":"+N798+N804","v":10712535.911999999},{"$f":"+O798+O804","v":316459.962},{"$f":"SUM(L806:O806)","v":13671736.711124998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,7,null,null,null,null,7093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,7,null,null,null,null,7094,null,{"$f":"-L797-L803","v":0},{"$f":"-M797-M803","v":80938.74600000045},{"$f":"-N797-N803","v":232753.11799999606},{"$f":"-O797-O803","v":34775.819999999891},{"$f":"SUM(L808:O808)","v":348467.6839999964},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,7,null,null,null,null,7095,null,{"$f":"+L797+L803","v":0},{"$f":"+M797+M803","v":-80938.74600000045},{"$f":"+N797+N803","v":-232753.11799999606},{"$f":"+O797+O803","v":-34775.819999999891},{"$f":"SUM(L809:O809)","v":-348467.6839999964},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E806+1","v":8},null,null,null,null,{"$f":"+E811*1000","v":8000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J811+1","v":8001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B716","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E811","v":8},null,null,null,null,8002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$152","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B813*100+E814","v":31108},"0 a 1 ano",0,{"$f":"+E813","v":8},null,null," =",null,8003,null,{"$f":"+R814","v":0},{"$f":"+S814","v":0},{"$f":"+T814","v":11},{"$f":"+U814","v":0},{"$f":"SUM(L814:O814)","v":11},null,{"$f":"+R830","v":0},{"$f":"+S830","v":0},{"$f":"+T830","v":11},{"$f":"+U830","v":0},{"$f":"SUM(R814:U814)","v":11},null,0,{"$f":"+Y813-X814+(T814*D814)","v":324},0,0,{"$f":"+Y$231-AA814","v":324},0,{"$f":"IF(AB814+1>0,0,IF(Z814<AC814,Z814,AC814)-AE815)","v":0},0,null," "]
[" ",{"$f":"+B814","v":31108},"1 a 2 anos",{"$f":"+D814+1","v":1},{"$f":"+E814","v":8},null,null," =",null,8004,null,{"$f":"+L717-R815","v":0},{"$f":"+M717-S815","v":2},{"$f":"+N717-T815","v":7},{"$f":"+O717-U815","v":1},{"$f":"SUM(L815:O815)","v":10},null,{"$f":"IF($D815>R$17-1,L717,0)","v":0},{"$f":"IF($D815>S$17-1,M717,0)","v":0},{"$f":"+AD815","v":0},{"$f":"IF($D815>U$17-1,O717,0)","v":0},{"$f":"+AD815","v":0},null,{"$f":"+N718*($D815+1)","v":16},308,{"$f":"+N717","v":7},{"$f":"+Z815*D815+AA814","v":7},317,{"$f":"ROUNDUP(-AB815/D815,0)+AE816","v":-306},0,{"$f":"+T815+AE816","v":11},null," "]
[" ",{"$f":"+B815","v":31108},"2 a 3 anos",{"$f":"+D815+1","v":2},{"$f":"+E815","v":8},null,null," =",null,8005,null,{"$f":"+L718-R816","v":0},3,8,0,11,null,0,0,0,0,0,null,{"$f":"+N719*($D816+1)","v":24},284,{"$f":"+N718","v":8},23,301,-140,0,11,null," "]
[" ",31108,"3 a 4 anos",3,8,null,null," =",null,8006,null,0,3,8,0,11,null,0,0,0,0,0,null,32,252,8,47,277,-82,0,11,null," "]
[" ",31108,"4 a 5 anos",4,8,null,null," =",null,8007,null,0,3,8,0,11,null,0,0,0,0,0,null,45,207,8,79,245,-51,0,11,null," "]
[" ",31108,"5 a 6 anos",5,8,null,null," =",null,8008,null,1,3,9,0,13,null,0,0,0,0,0,null,54,153,9,124,200,-29,0,11,null," "]
[" ",31108,"6 a 7 anos",6,8,null,null," =",null,8009,null,0,0,9,0,9,null,0,0,0,0,0,null,0,153,9,178,146,-14,0,11,null," "]
[" ",31108,"7 a 8 anos",7,8,null,null," =",null,8010,null,0,0,0,0,0,null,0,0,0,0,0,null,0,153,0,178,146,-10,0,11,null," "]
[" ",31108,"8 a 9 anos",8,8,null,null," =",null,8011,null,0,0,0,0,0,null,0,0,0,0,0,null,108,45,0,178,146,-8,0,11,null," "]
[" ",31108,"9 a 10 anos",9,8,null,null," =",null,8012,null,0,0,12,0,12,null,0,0,{"$f":"+AD823","v":0},0,{"$f":"+AD823","v":0},null,110,{"$f":"+Y822-X823+(T823*D823)","v":-65},12,286,38,6,0,11,null," "]
[" ",31108,"10 a 11 anos",10,8,null,null," =",null,8013,null,0,0,0,0,0,null,0,0,{"$f":"+AD824","v":11},0,{"$f":"SUM(R824:U824)","v":11},null,0,45,11,396,-72,8,{"$f":"IF(AB824+1>0,0,IF(Z824-AC824,Z824,AC824)-AE825)","v":11},11,null," "]
[" ",31108,"11 a 12 anos",11,8,null,null," =",null,8014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,45,0,396,-72,7,0,0,null," "]
[" ",31108,"12 a 13 anos",12,8,null,null," =",null,8015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,45,0,396,-72,6,0,0,null," "]
[" ",31108,"13 a 14 anos",13,8,null,null," =",null,8016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,45,0,396,-72,6,0,0,null," "]
[" ",31108,"14 a 15 anos",14,8,null,null," =",null,8017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,45,0,396,-72,6,0,0,null," "]
[" ",31108,"+ de 15 anos",15,8,null,null," =",null,8018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,45,0,396,-72,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,8019,null,{"$f":"SUM(L814:L829)","v":1},{"$f":"SUM(M814:M829)","v":14},{"$f":"SUM(N814:N829)","v":72},{"$f":"SUM(O814:O829)","v":1},{"$f":"SUM(L830:O830)","v":88},null,{"$f":"SUM(R815:R829)","v":0},{"$f":"SUM(S815:S829)","v":0},{"$f":"SUM(T815:T829)","v":11},{"$f":"SUM(U815:U829)","v":0},{"$f":"SUM(V815:V829)","v":11},null,{"$f":"SUM(X814:X829)","v":389},0,{"$f":"SUM(Z814:Z829)","v":72},396,-72,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,8020,null,{"$f":"SUMPRODUCT($D814:$D829,L814:L829)","v":5},{"$f":"SUMPRODUCT($D814:$D829,M814:M829)","v":44},{"$f":"SUMPRODUCT($D814:$D829,N814:N829)","v":286},{"$f":"SUMPRODUCT($D814:$D829,O814:O829)","v":1},{"$f":"SUM(L831:O831)","v":336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,8021,null,{"$f":"+L831/L830","v":5},{"$f":"+M831/M830","v":3.1428571428571428},{"$f":"+N831/N830","v":3.9722222222222223},{"$f":"+O831/O830","v":1},{"$f":"+P831/P830","v":3.8181818181818183},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,8022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B737","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,8023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B834*100+E835","v":31208},"0 a 1 ano",0,{"$f":"+E829","v":8},null,null," =",null,8024,null,{"$f":"+L$15*L814","v":0},0,3240866.2,0,{"$f":"SUM(L835:O835)","v":3240866.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B835","v":31208},"1 a 2 anos",{"$f":"+D835+1","v":1},{"$f":"+E835","v":8},null,null," =",null,8025,null,0,539591.64,2062369.4000000001,347758.2,{"$f":"SUM(L836:O836)","v":2949719.24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B836","v":31208},"2 a 3 anos",{"$f":"+D836+1","v":2},{"$f":"+E836","v":8},null,null," =",null,8026,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"3 a 4 anos",3,8,null,null," =",null,8027,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"4 a 5 anos",4,8,null,null," =",null,8028,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"5 a 6 anos",5,8,null,null," =",null,8029,null,270708.94,809387.46,2651617.8000000003,0,3731714.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"6 a 7 anos",6,8,null,null," =",null,8030,null,0,0,2651617.8000000003,0,2651617.8000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"7 a 8 anos",7,8,null,null," =",null,8031,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"8 a 9 anos",8,8,null,null," =",null,8032,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"9 a 10 anos",9,8,null,null," =",null,8033,null,0,0,3535490.4000000004,0,3535490.4000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"10 a 11 anos",10,8,null,null," =",null,8034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"11 a 12 anos",11,8,null,null," =",null,8035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"12 a 13 anos",12,8,null,null," =",null,8036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"13 a 14 anos",13,8,null,null," =",null,8037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"14 a 15 anos",14,8,null,null," =",null,8038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31208,"+ de 15 anos",15,8,null,null," =",null,8039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,8040,null,{"$f":"SUM(L835:L850)","v":270708.94},{"$f":"SUM(M835:M850)","v":3777141.48},{"$f":"SUM(N835:N850)","v":21212942.399999999},{"$f":"SUM(O835:O850)","v":347758.2},{"$f":"SUM(P835:P850)","v":25608551.020000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,8041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B756","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,8042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B853*100+E854","v":31308},"0 a 1 ano",0,{"$f":"+E848","v":8},null,null," =",null,8043,null,{"$f":"+L835*-L$24","v":0},{"$f":"+M835*-M$24","v":0},{"$f":"+N835*-N$24","v":-291677.95799999998},{"$f":"+O835*-O$24","v":0},{"$f":"SUM(L854:O854)","v":-291677.95799999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B854","v":31308},"1 a 2 anos",{"$f":"+D854+1","v":1},{"$f":"+E854","v":8},null,null," =",null,8044,null,{"$f":"+L836*-L$25","v":0},{"$f":"+M836*-M$25","v":-57331.611749999996},{"$f":"+N836*-N$25","v":-185613.24600000004},{"$f":"+O836*-O$25","v":-31298.238000000005},{"$f":"SUM(L855:O855)","v":-274243.09575000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B855","v":31308},"2 a 3 anos",{"$f":"+D855+1","v":2},{"$f":"+E855","v":8},null,null," =",null,8045,null,{"$f":"+L837*-L$26","v":0},{"$f":"+M837*-M$26","v":-85997.417625000002},{"$f":"+N837*-N$26","v":-212129.42400000003},{"$f":"+O837*-O$26","v":0},-298126.841625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"3 a 4 anos",3,8,null,null," =",null,8046,null,{"$f":"+L838*-L$27","v":0},{"$f":"+M838*-M$27","v":-85997.417624999987},{"$f":"+N838*-N$27","v":-212129.42400000003},{"$f":"+O838*-O$27","v":0},-298126.841625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"4 a 5 anos",4,8,null,null," =",null,8047,null,{"$f":"+L839*-L$28","v":0},{"$f":"+M839*-M$28","v":-85997.417624999987},{"$f":"+N839*-N$28","v":-212129.42400000006},{"$f":"+O839*-O$28","v":0},-298126.84162500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"5 a 6 anos",5,8,null,null," =",null,8048,null,{"$f":"+L840*-L$29","v":-28762.824874999998},{"$f":"+M840*-M$29","v":-85997.417624999987},{"$f":"+N840*-N$29","v":-238645.6020000001},{"$f":"+O840*-O$29","v":0},-353405.84450000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"6 a 7 anos",6,8,null,null," =",null,8049,null,{"$f":"+L841*-L$30","v":0},{"$f":"+M841*-M$30","v":0},{"$f":"+N841*-N$30","v":-238645.6020000001},{"$f":"+O841*-O$30","v":0},-238645.6020000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"7 a 8 anos",7,8,null,null," =",null,8050,null,{"$f":"+L842*-L$31","v":0},{"$f":"+M842*-M$31","v":0},{"$f":"+N842*-N$31","v":0},{"$f":"+O842*-O$31","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"8 a 9 anos",8,8,null,null," =",null,8051,null,{"$f":"+L843*-L$32","v":0},{"$f":"+M843*-M$32","v":0},{"$f":"+N843*-N$32","v":0},{"$f":"+O843*-O$32","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"9 a 10 anos",9,8,null,null," =",null,8052,null,{"$f":"+L844*-L$33","v":0},{"$f":"+M844*-M$33","v":0},{"$f":"+N844*-N$33","v":-318194.13600000012},{"$f":"+O844*-O$33","v":0},-318194.13600000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"10 a 11 anos",10,8,null,null," =",null,8053,null,{"$f":"+L845*-L$34","v":0},{"$f":"+M845*-M$34","v":0},{"$f":"+N845*-N$34","v":0},{"$f":"+O845*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"11 a 12 anos",11,8,null,null," =",null,8054,null,{"$f":"+L846*-L$35","v":0},{"$f":"+M846*-M$35","v":0},{"$f":"+N846*-N$35","v":0},{"$f":"+O846*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"12 a 13 anos",12,8,null,null," =",null,8055,null,{"$f":"+L847*-L$36","v":0},{"$f":"+M847*-M$36","v":0},{"$f":"+N847*-N$36","v":0},{"$f":"+O847*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"13 a 14 anos",13,8,null,null," =",null,8056,null,{"$f":"+L848*-L$37","v":0},{"$f":"+M848*-M$37","v":0},{"$f":"+N848*-N$37","v":0},{"$f":"+O848*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"14 a 15 anos",14,8,null,null," =",null,8057,null,{"$f":"+L849*-L$38","v":0},{"$f":"+M849*-M$38","v":0},{"$f":"+N849*-N$38","v":0},{"$f":"+O849*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31308,"+ de 15 anos",15,8,null,null," =",null,8058,null,{"$f":"+L850*-L$39","v":0},{"$f":"+M850*-M$39","v":0},{"$f":"+N850*-N$39","v":0},{"$f":"+O850*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,8059,null,{"$f":"SUM(L854:L869)","v":-28762.824874999998},{"$f":"SUM(M854:M869)","v":-401321.28224999999},{"$f":"SUM(N854:N869)","v":-1909164.8160000006},{"$f":"SUM(O854:O869)","v":-31298.238000000005},{"$f":"SUM(P854:P869)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,8060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B775","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,8061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B872*100+E873","v":31408},"0 a 1 ano",0,{"$f":"+E850","v":8},null,null," =",null,8062,null,{"$f":"+L835*-L$61","v":0},{"$f":"+M835*-M$61","v":0},{"$f":"+N835*-N$61","v":-291677.95799999998},{"$f":"+O835*-O$61","v":0},{"$f":"SUM(L873:O873)","v":-291677.95799999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B873","v":31408},"1 a 2 anos",{"$f":"+D873+1","v":1},{"$f":"+E873","v":8},null,null," =",null,8063,null,{"$f":"+L836*-L$62","v":0},{"$f":"+M836*-M$62","v":-114663.22349999999},{"$f":"+N836*-N$62","v":-371226.49200000003},{"$f":"+O836*-O$62","v":-62596.476000000002},{"$f":"SUM(L874:O874)","v":-548486.19150000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B874","v":31408},"2 a 3 anos",{"$f":"+D874+1","v":2},{"$f":"+E874","v":8},null,null," =",null,8064,null,{"$f":"+L837*-L$63","v":0},{"$f":"+M837*-M$63","v":-257992.25287499998},{"$f":"+N837*-N$63","v":-636388.27200000011},{"$f":"+O837*-O$63","v":0},-894380.52487500012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"3 a 4 anos",3,8,null,null," =",null,{"$f":"+J875+1","v":8065},null,{"$f":"+L838*-L$64","v":0},{"$f":"+M838*-M$64","v":-343989.67049999995},{"$f":"+N838*-N$64","v":-848517.69600000011},{"$f":"+O838*-O$64","v":0},-1192507.3665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"4 a 5 anos",4,8,null,null," =",null,8066,null,{"$f":"+L839*-L$65","v":0},{"$f":"+M839*-M$65","v":-429987.08812500001},{"$f":"+N839*-N$65","v":-1060647.1200000001},{"$f":"+O839*-O$65","v":0},-1490634.2081250001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"5 a 6 anos",5,8,null,null," =",null,8067,null,{"$f":"+L840*-L$66","v":-172576.94924999998},{"$f":"+M840*-M$66","v":-515984.50574999995},{"$f":"+N840*-N$66","v":-1431873.6120000002},{"$f":"+O840*-O$66","v":0},-2120435.0670000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"6 a 7 anos",6,8,null,null," =",null,8068,null,{"$f":"+L841*-L$67","v":0},{"$f":"+M841*-M$67","v":0},{"$f":"+N841*-N$67","v":-1670519.2140000004},{"$f":"+O841*-O$67","v":0},-1670519.2140000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"7 a 8 anos",7,8,null,null," =",null,8069,null,{"$f":"+L842*-L$68","v":0},{"$f":"+M842*-M$68","v":0},{"$f":"+N842*-N$68","v":0},{"$f":"+O842*-O$68","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"8 a 9 anos",8,8,null,null," =",null,8070,null,{"$f":"+L843*-L$69","v":0},{"$f":"+M843*-M$69","v":0},{"$f":"+N843*-N$69","v":0},{"$f":"+O843*-O$69","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"9 a 10 anos",9,8,null,null," =",null,8071,null,{"$f":"+L844*-L$70","v":0},{"$f":"+M844*-M$70","v":0},{"$f":"+N844*-N$70","v":-3181941.3600000017},{"$f":"+O844*-O$70","v":0},-3181941.3600000017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"10 a 11 anos",10,8,null,null," =",null,8072,null,{"$f":"+L845*-L$71","v":0},{"$f":"+M845*-M$71","v":0},{"$f":"+N845*-N$71","v":0},{"$f":"+O845*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"11 a 12 anos",11,8,null,null," =",null,8073,null,{"$f":"+L846*-L$72","v":0},{"$f":"+M846*-M$72","v":0},{"$f":"+N846*-N$72","v":0},{"$f":"+O846*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"12 a 13 anos",12,8,null,null," =",null,8074,null,{"$f":"+L847*-L$73","v":0},{"$f":"+M847*-M$73","v":0},{"$f":"+N847*-N$73","v":0},{"$f":"+O847*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"13 a 14 anos",13,8,null,null," =",null,8075,null,{"$f":"+L848*-L$74","v":0},{"$f":"+M848*-M$74","v":0},{"$f":"+N848*-N$74","v":0},{"$f":"+O848*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"14 a 15 anos",14,8,null,null," =",null,8076,null,{"$f":"+L849*-L$75","v":0},{"$f":"+M849*-M$75","v":0},{"$f":"+N849*-N$75","v":0},{"$f":"+O849*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31408,"+ de 15 anos",15,8,null,null," =",null,8077,null,{"$f":"+L850*-L$76","v":0},{"$f":"+M850*-M$76","v":0},{"$f":"+N850*-N$76","v":0},{"$f":"+O850*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,8078,null,{"$f":"SUM(L873:L888)","v":-172576.94924999998},{"$f":"SUM(M873:M888)","v":-1662616.7407499999},{"$f":"SUM(N873:N888)","v":-9492791.7240000032},{"$f":"SUM(O873:O888)","v":-62596.476000000002},{"$f":"SUM(P873:P888)","v":-11390581.890000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,8079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B794","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,8080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B891*100+E892","v":31508},"Saldo inicial",null,{"$f":"+E888","v":8},null,null," =",null,8081,null,{"$f":"+L798","v":270708.94},{"$f":"+M798","v":3777141.48},{"$f":"+N798","v":21212942.400000002},{"$f":"+O798","v":347758.2},{"$f":"SUM(L892:O892)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B892","v":31508},"Aquisições",null,{"$f":"+E892","v":8},null,null," =",null,8082,null,{"$f":"+L835","v":0},{"$f":"+M835","v":0},{"$f":"+N835","v":3240866.2},{"$f":"+O835","v":0},{"$f":"SUM(L893:O893)","v":3240866.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B893","v":31508},"Baixa",null,{"$f":"+E893","v":8},null,null," =",null,8083,null,{"$f":"-L892-L893+L895","v":0},{"$f":"-M892-M893+M895","v":0},{"$f":"-N892-N893+N895","v":-3240866.200000003},{"$f":"-O892-O893+O895","v":0},{"$f":"SUM(L894:O894)","v":-3240866.200000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B894","v":31508},"Saldo final",null,8,null,null," =",null,8084,null,{"$f":"+L851","v":270708.94},{"$f":"+M851","v":3777141.48},{"$f":"+N851","v":21212942.399999999},{"$f":"+O851","v":347758.2},{"$f":"SUM(L895:O895)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,8,null,null,null,null,8085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B800","v":316},"DEPRECIAÇÃO ACUMULADA",null,8,null,null,null,null,8086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B897*100+E898","v":31608},"Saldo inicial",null,8,null,null," =",null,8087,null,{"$f":"+L804","v":-143814.12437500001},{"$f":"+M804","v":-1261295.4584999999},{"$f":"+N804","v":-10500406.488000004},{"$f":"+O804","v":-31298.238000000001},{"$f":"SUM(L898:O898)","v":-11936814.308875004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B898","v":31608},"Depreciação do Ano",null,8,null,null," =",null,8088,null,{"$f":"+L870","v":-28762.824874999998},{"$f":"+M870","v":-401321.28224999999},{"$f":"+N870","v":-1909164.8160000006},{"$f":"+O870","v":-31298.238000000005},{"$f":"SUM(L899:O899)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B899","v":31608},"Baixa Depreciação",null,8,null,null," =",null,8089,null,{"$f":"+L901-L898-L899","v":3.637978807091713E-11},{"$f":"+M901-M898-M899","v":0},{"$f":"+N901-N898-N899","v":2916779.580000001},{"$f":"+O901-O898-O899","v":0},{"$f":"SUM(L900:O900)","v":2916779.580000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B900","v":31608},"Saldo final da Depreciação",null,8,null,null,null,null,8090,null,{"$f":"+L889","v":-172576.94924999998},{"$f":"+M889","v":-1662616.7407499999},{"$f":"+N889","v":-9492791.7240000032},{"$f":"+O889","v":-62596.476000000002},{"$f":"SUM(L901:O901)","v":-11390581.890000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,8,null,null,null,null,8091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,8,null,null," =",null,8092,null,{"$f":"+L895+L901","v":98131.990750000026},{"$f":"+M895+M901","v":2114524.7392500001},{"$f":"+N895+N901","v":11720150.675999995},{"$f":"+O895+O901","v":285161.72399999999},{"$f":"SUM(L903:O903)","v":14217969.129999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,8,null,null,null,null,8093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,8,null,null,null,null,8094,null,{"$f":"-L894-L900","v":-3.637978807091713E-11},{"$f":"-M894-M900","v":0},{"$f":"-N894-N900","v":324086.62000000197},{"$f":"-O894-O900","v":0},{"$f":"SUM(L905:O905)","v":324086.62000000192},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,8,null,null,null,null,8095,null,{"$f":"+L894+L900","v":3.637978807091713E-11},{"$f":"+M894+M900","v":0},{"$f":"+N894+N900","v":-324086.62000000197},{"$f":"+O894+O900","v":0},{"$f":"SUM(L906:O906)","v":-324086.62000000192},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E903+1","v":9},null,null,null,null,{"$f":"+E908*1000","v":9000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J908+1","v":9001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B813","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E908","v":9},null,null,null,null,9002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$152","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B910*100+E911","v":31109},"0 a 1 ano",0,{"$f":"+E910","v":9},null,null," =",null,9003,null,{"$f":"+R911","v":0},{"$f":"+S911","v":0},{"$f":"+T911","v":12},{"$f":"+U911","v":0},{"$f":"SUM(L911:O911)","v":12},null,{"$f":"+R927","v":0},{"$f":"+S927","v":0},{"$f":"+T927","v":12},{"$f":"+U927","v":0},{"$f":"SUM(R911:U911)","v":12},null,0,{"$f":"+Y910-X911+(T911*D911)","v":324},0,0,{"$f":"+Y$231-AA911","v":324},0,{"$f":"IF(AB911+1>0,0,IF(Z911<AC911,Z911,AC911)-AE912)","v":0},0,null," "]
[" ",{"$f":"+B911","v":31109},"1 a 2 anos",{"$f":"+D911+1","v":1},{"$f":"+E911","v":9},null,null," =",null,9004,null,{"$f":"+L814-R912","v":0},{"$f":"+M814-S912","v":0},{"$f":"+N814-T912","v":11},{"$f":"+O814-U912","v":0},{"$f":"SUM(L912:O912)","v":11},null,{"$f":"IF($D912>R$17-1,L814,0)","v":0},{"$f":"IF($D912>S$17-1,M814,0)","v":0},{"$f":"+AD912","v":0},{"$f":"IF($D912>U$17-1,O814,0)","v":0},{"$f":"+AD912","v":0},null,{"$f":"+N815*($D912+1)","v":14},310,{"$f":"+N814","v":11},{"$f":"+Z912*D912+AA911","v":11},313,{"$f":"ROUNDUP(-AB912/D912,0)+AE913","v":-301},0,{"$f":"+T912+AE913","v":12},null," "]
[" ",{"$f":"+B912","v":31109},"2 a 3 anos",{"$f":"+D912+1","v":2},{"$f":"+E912","v":9},null,null," =",null,9005,null,{"$f":"+L815-R913","v":0},2,7,1,10,null,0,0,0,0,0,null,{"$f":"+N816*($D913+1)","v":24},286,{"$f":"+N815","v":7},25,299,-138,0,12,null," "]
[" ",31109,"3 a 4 anos",3,9,null,null," =",null,9006,null,0,3,8,0,11,null,0,0,0,0,0,null,32,254,8,49,275,-80,0,12,null," "]
[" ",31109,"4 a 5 anos",4,9,null,null," =",null,9007,null,0,3,8,0,11,null,0,0,0,0,0,null,40,214,8,81,243,-49,0,12,null," "]
[" ",31109,"5 a 6 anos",5,9,null,null," =",null,9008,null,0,3,8,0,11,null,0,0,0,0,0,null,54,160,8,121,203,-29,0,12,null," "]
[" ",31109,"6 a 7 anos",6,9,null,null," =",null,9009,null,1,3,9,0,13,null,0,0,0,0,0,null,63,97,9,175,149,-13,0,12,null," "]
[" ",31109,"7 a 8 anos",7,9,null,null," =",null,9010,null,0,0,9,0,9,null,0,0,0,0,0,null,0,97,9,238,86,-1,0,12,null," "]
[" ",31109,"8 a 9 anos",8,9,null,null," =",null,9011,null,0,0,0,0,0,null,0,0,0,0,0,null,0,97,0,238,86,1,0,12,null," "]
[" ",31109,"9 a 10 anos",9,9,null,null," =",null,9012,null,0,0,0,0,0,null,0,0,{"$f":"+AD920","v":0},0,{"$f":"+AD920","v":0},null,120,{"$f":"+Y919-X920+(T920*D920)","v":-23},0,238,86,2,0,12,null," "]
[" ",31109,"10 a 11 anos",10,9,null,null," =",null,9013,null,0,0,0,0,0,null,0,0,{"$f":"+AD921","v":12},0,{"$f":"SUM(R921:U921)","v":12},null,0,97,12,358,-34,4,{"$f":"IF(AB921+1>0,0,IF(Z921-AC921,Z921,AC921)-AE922)","v":12},12,null," "]
[" ",31109,"11 a 12 anos",11,9,null,null," =",null,9014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,97,0,358,-34,4,0,0,null," "]
[" ",31109,"12 a 13 anos",12,9,null,null," =",null,9015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,97,0,358,-34,3,0,0,null," "]
[" ",31109,"13 a 14 anos",13,9,null,null," =",null,9016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,97,0,358,-34,3,0,0,null," "]
[" ",31109,"14 a 15 anos",14,9,null,null," =",null,9017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,97,0,358,-34,3,0,0,null," "]
[" ",31109,"+ de 15 anos",15,9,null,null," =",null,9018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,97,0,358,-34,3,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,9019,null,{"$f":"SUM(L911:L926)","v":1},{"$f":"SUM(M911:M926)","v":14},{"$f":"SUM(N911:N926)","v":72},{"$f":"SUM(O911:O926)","v":1},{"$f":"SUM(L927:O927)","v":88},null,{"$f":"SUM(R912:R926)","v":0},{"$f":"SUM(S912:S926)","v":0},{"$f":"SUM(T912:T926)","v":12},{"$f":"SUM(U912:U926)","v":0},{"$f":"SUM(V912:V926)","v":12},null,{"$f":"SUM(X911:X926)","v":347},0,{"$f":"SUM(Z911:Z926)","v":72},358,-34,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,9020,null,{"$f":"SUMPRODUCT($D911:$D926,L911:L926)","v":6},{"$f":"SUMPRODUCT($D911:$D926,M911:M926)","v":58},{"$f":"SUMPRODUCT($D911:$D926,N911:N926)","v":238},{"$f":"SUMPRODUCT($D911:$D926,O911:O926)","v":2},{"$f":"SUM(L928:O928)","v":304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,9021,null,{"$f":"+L928/L927","v":6},{"$f":"+M928/M927","v":4.1428571428571432},{"$f":"+N928/N927","v":3.3055555555555554},{"$f":"+O928/O927","v":2},{"$f":"+P928/P927","v":3.4545454545454546},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,9022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B834","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,9023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B931*100+E932","v":31209},"0 a 1 ano",0,{"$f":"+E926","v":9},null,null," =",null,9024,null,{"$f":"+L$15*L911","v":0},0,3535490.4000000004,0,{"$f":"SUM(L932:O932)","v":3535490.4000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B932","v":31209},"1 a 2 anos",{"$f":"+D932+1","v":1},{"$f":"+E932","v":9},null,null," =",null,9025,null,0,0,3240866.2,0,{"$f":"SUM(L933:O933)","v":3240866.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B933","v":31209},"2 a 3 anos",{"$f":"+D933+1","v":2},{"$f":"+E933","v":9},null,null," =",null,9026,null,0,539591.64,2062369.4000000001,347758.2,2949719.24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"3 a 4 anos",3,9,null,null," =",null,9027,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"4 a 5 anos",4,9,null,null," =",null,9028,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"5 a 6 anos",5,9,null,null," =",null,9029,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"6 a 7 anos",6,9,null,null," =",null,9030,null,270708.94,809387.46,2651617.8000000003,0,3731714.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"7 a 8 anos",7,9,null,null," =",null,9031,null,0,0,2651617.8000000003,0,2651617.8000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"8 a 9 anos",8,9,null,null," =",null,9032,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"9 a 10 anos",9,9,null,null," =",null,9033,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"10 a 11 anos",10,9,null,null," =",null,9034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"11 a 12 anos",11,9,null,null," =",null,9035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"12 a 13 anos",12,9,null,null," =",null,9036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"13 a 14 anos",13,9,null,null," =",null,9037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"14 a 15 anos",14,9,null,null," =",null,9038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31209,"+ de 15 anos",15,9,null,null," =",null,9039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,9040,null,{"$f":"SUM(L932:L947)","v":270708.94},{"$f":"SUM(M932:M947)","v":3777141.48},{"$f":"SUM(N932:N947)","v":21212942.399999999},{"$f":"SUM(O932:O947)","v":347758.2},{"$f":"SUM(P932:P947)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,9041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B853","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,9042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B950*100+E951","v":31309},"0 a 1 ano",0,{"$f":"+E945","v":9},null,null," =",null,9043,null,{"$f":"+L932*-L$24","v":0},{"$f":"+M932*-M$24","v":0},{"$f":"+N932*-N$24","v":-318194.136},{"$f":"+O932*-O$24","v":0},{"$f":"SUM(L951:O951)","v":-318194.136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B951","v":31309},"1 a 2 anos",{"$f":"+D951+1","v":1},{"$f":"+E951","v":9},null,null," =",null,9044,null,{"$f":"+L933*-L$25","v":0},{"$f":"+M933*-M$25","v":0},{"$f":"+N933*-N$25","v":-291677.95800000004},{"$f":"+O933*-O$25","v":0},{"$f":"SUM(L952:O952)","v":-291677.95800000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B952","v":31309},"2 a 3 anos",{"$f":"+D952+1","v":2},{"$f":"+E952","v":9},null,null," =",null,9045,null,{"$f":"+L934*-L$26","v":0},{"$f":"+M934*-M$26","v":-57331.611750000011},{"$f":"+N934*-N$26","v":-185613.24600000004},{"$f":"+O934*-O$26","v":-31298.238000000005},-274243.09575000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"3 a 4 anos",3,9,null,null," =",null,9046,null,{"$f":"+L935*-L$27","v":0},{"$f":"+M935*-M$27","v":-85997.417624999987},{"$f":"+N935*-N$27","v":-212129.42400000003},{"$f":"+O935*-O$27","v":0},-298126.841625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"4 a 5 anos",4,9,null,null," =",null,9047,null,{"$f":"+L936*-L$28","v":0},{"$f":"+M936*-M$28","v":-85997.417624999987},{"$f":"+N936*-N$28","v":-212129.42400000006},{"$f":"+O936*-O$28","v":0},-298126.84162500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"5 a 6 anos",5,9,null,null," =",null,9048,null,{"$f":"+L937*-L$29","v":0},{"$f":"+M937*-M$29","v":-85997.417624999987},{"$f":"+N937*-N$29","v":-212129.42400000006},{"$f":"+O937*-O$29","v":0},-298126.84162500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"6 a 7 anos",6,9,null,null," =",null,9049,null,{"$f":"+L938*-L$30","v":-28762.824874999995},{"$f":"+M938*-M$30","v":-85997.417624999987},{"$f":"+N938*-N$30","v":-238645.6020000001},{"$f":"+O938*-O$30","v":0},-353405.84450000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"7 a 8 anos",7,9,null,null," =",null,9050,null,{"$f":"+L939*-L$31","v":0},{"$f":"+M939*-M$31","v":0},{"$f":"+N939*-N$31","v":-238645.6020000001},{"$f":"+O939*-O$31","v":0},-238645.6020000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"8 a 9 anos",8,9,null,null," =",null,9051,null,{"$f":"+L940*-L$32","v":0},{"$f":"+M940*-M$32","v":0},{"$f":"+N940*-N$32","v":0},{"$f":"+O940*-O$32","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"9 a 10 anos",9,9,null,null," =",null,9052,null,{"$f":"+L941*-L$33","v":0},{"$f":"+M941*-M$33","v":0},{"$f":"+N941*-N$33","v":0},{"$f":"+O941*-O$33","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"10 a 11 anos",10,9,null,null," =",null,9053,null,{"$f":"+L942*-L$34","v":0},{"$f":"+M942*-M$34","v":0},{"$f":"+N942*-N$34","v":0},{"$f":"+O942*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"11 a 12 anos",11,9,null,null," =",null,9054,null,{"$f":"+L943*-L$35","v":0},{"$f":"+M943*-M$35","v":0},{"$f":"+N943*-N$35","v":0},{"$f":"+O943*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"12 a 13 anos",12,9,null,null," =",null,9055,null,{"$f":"+L944*-L$36","v":0},{"$f":"+M944*-M$36","v":0},{"$f":"+N944*-N$36","v":0},{"$f":"+O944*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"13 a 14 anos",13,9,null,null," =",null,9056,null,{"$f":"+L945*-L$37","v":0},{"$f":"+M945*-M$37","v":0},{"$f":"+N945*-N$37","v":0},{"$f":"+O945*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"14 a 15 anos",14,9,null,null," =",null,9057,null,{"$f":"+L946*-L$38","v":0},{"$f":"+M946*-M$38","v":0},{"$f":"+N946*-N$38","v":0},{"$f":"+O946*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31309,"+ de 15 anos",15,9,null,null," =",null,9058,null,{"$f":"+L947*-L$39","v":0},{"$f":"+M947*-M$39","v":0},{"$f":"+N947*-N$39","v":0},{"$f":"+O947*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,9059,null,{"$f":"SUM(L951:L966)","v":-28762.824874999995},{"$f":"SUM(M951:M966)","v":-401321.28224999999},{"$f":"SUM(N951:N966)","v":-1909164.8160000006},{"$f":"SUM(O951:O966)","v":-31298.238000000005},{"$f":"SUM(P951:P966)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,9060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B872","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,9061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B969*100+E970","v":31409},"0 a 1 ano",0,{"$f":"+E947","v":9},null,null," =",null,9062,null,{"$f":"+L932*-L$61","v":0},{"$f":"+M932*-M$61","v":0},{"$f":"+N932*-N$61","v":-318194.136},{"$f":"+O932*-O$61","v":0},{"$f":"SUM(L970:O970)","v":-318194.136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B970","v":31409},"1 a 2 anos",{"$f":"+D970+1","v":1},{"$f":"+E970","v":9},null,null," =",null,9063,null,{"$f":"+L933*-L$62","v":0},{"$f":"+M933*-M$62","v":0},{"$f":"+N933*-N$62","v":-583355.91599999997},{"$f":"+O933*-O$62","v":0},{"$f":"SUM(L971:O971)","v":-583355.91599999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B971","v":31409},"2 a 3 anos",{"$f":"+D971+1","v":2},{"$f":"+E971","v":9},null,null," =",null,9064,null,{"$f":"+L934*-L$63","v":0},{"$f":"+M934*-M$63","v":-171994.83525},{"$f":"+N934*-N$63","v":-556839.73800000013},{"$f":"+O934*-O$63","v":-93894.714000000007},-822729.28725000017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"3 a 4 anos",3,9,null,null," =",null,{"$f":"+J972+1","v":9065},null,{"$f":"+L935*-L$64","v":0},{"$f":"+M935*-M$64","v":-343989.67049999995},{"$f":"+N935*-N$64","v":-848517.69600000011},{"$f":"+O935*-O$64","v":0},-1192507.3665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"4 a 5 anos",4,9,null,null," =",null,9066,null,{"$f":"+L936*-L$65","v":0},{"$f":"+M936*-M$65","v":-429987.08812500001},{"$f":"+N936*-N$65","v":-1060647.1200000001},{"$f":"+O936*-O$65","v":0},-1490634.2081250001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"5 a 6 anos",5,9,null,null," =",null,9067,null,{"$f":"+L937*-L$66","v":0},{"$f":"+M937*-M$66","v":-515984.50574999995},{"$f":"+N937*-N$66","v":-1272776.5440000002},{"$f":"+O937*-O$66","v":0},-1788761.0497500002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"6 a 7 anos",6,9,null,null," =",null,9068,null,{"$f":"+L938*-L$67","v":-201339.77412499997},{"$f":"+M938*-M$67","v":-601981.9233749999},{"$f":"+N938*-N$67","v":-1670519.2140000004},{"$f":"+O938*-O$67","v":0},-2473840.9115000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"7 a 8 anos",7,9,null,null," =",null,9069,null,{"$f":"+L939*-L$68","v":0},{"$f":"+M939*-M$68","v":0},{"$f":"+N939*-N$68","v":-1909164.8160000008},{"$f":"+O939*-O$68","v":0},-1909164.8160000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"8 a 9 anos",8,9,null,null," =",null,9070,null,{"$f":"+L940*-L$69","v":0},{"$f":"+M940*-M$69","v":0},{"$f":"+N940*-N$69","v":0},{"$f":"+O940*-O$69","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"9 a 10 anos",9,9,null,null," =",null,9071,null,{"$f":"+L941*-L$70","v":0},{"$f":"+M941*-M$70","v":0},{"$f":"+N941*-N$70","v":0},{"$f":"+O941*-O$70","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"10 a 11 anos",10,9,null,null," =",null,9072,null,{"$f":"+L942*-L$71","v":0},{"$f":"+M942*-M$71","v":0},{"$f":"+N942*-N$71","v":0},{"$f":"+O942*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"11 a 12 anos",11,9,null,null," =",null,9073,null,{"$f":"+L943*-L$72","v":0},{"$f":"+M943*-M$72","v":0},{"$f":"+N943*-N$72","v":0},{"$f":"+O943*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"12 a 13 anos",12,9,null,null," =",null,9074,null,{"$f":"+L944*-L$73","v":0},{"$f":"+M944*-M$73","v":0},{"$f":"+N944*-N$73","v":0},{"$f":"+O944*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"13 a 14 anos",13,9,null,null," =",null,9075,null,{"$f":"+L945*-L$74","v":0},{"$f":"+M945*-M$74","v":0},{"$f":"+N945*-N$74","v":0},{"$f":"+O945*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"14 a 15 anos",14,9,null,null," =",null,9076,null,{"$f":"+L946*-L$75","v":0},{"$f":"+M946*-M$75","v":0},{"$f":"+N946*-N$75","v":0},{"$f":"+O946*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31409,"+ de 15 anos",15,9,null,null," =",null,9077,null,{"$f":"+L947*-L$76","v":0},{"$f":"+M947*-M$76","v":0},{"$f":"+N947*-N$76","v":0},{"$f":"+O947*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,9078,null,{"$f":"SUM(L970:L985)","v":-201339.77412499997},{"$f":"SUM(M970:M985)","v":-2063938.023},{"$f":"SUM(N970:N985)","v":-8220015.1800000016},{"$f":"SUM(O970:O985)","v":-93894.714000000007},{"$f":"SUM(P970:P985)","v":-10579187.691125004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,9079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B891","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,9080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B988*100+E989","v":31509},"Saldo inicial",null,{"$f":"+E985","v":9},null,null," =",null,9081,null,{"$f":"+L895","v":270708.94},{"$f":"+M895","v":3777141.48},{"$f":"+N895","v":21212942.399999999},{"$f":"+O895","v":347758.2},{"$f":"SUM(L989:O989)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B989","v":31509},"Aquisições",null,{"$f":"+E989","v":9},null,null," =",null,9082,null,{"$f":"+L932","v":0},{"$f":"+M932","v":0},{"$f":"+N932","v":3535490.4000000004},{"$f":"+O932","v":0},{"$f":"SUM(L990:O990)","v":3535490.4000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B990","v":31509},"Baixa",null,{"$f":"+E990","v":9},null,null," =",null,9083,null,{"$f":"-L989-L990+L992","v":0},{"$f":"-M989-M990+M992","v":0},{"$f":"-N989-N990+N992","v":-3535490.3999999985},{"$f":"-O989-O990+O992","v":0},{"$f":"SUM(L991:O991)","v":-3535490.3999999985},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B991","v":31509},"Saldo final",null,9,null,null," =",null,9084,null,{"$f":"+L948","v":270708.94},{"$f":"+M948","v":3777141.48},{"$f":"+N948","v":21212942.399999999},{"$f":"+O948","v":347758.2},{"$f":"SUM(L992:O992)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,9,null,null,null,null,9085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B897","v":316},"DEPRECIAÇÃO ACUMULADA",null,9,null,null,null,null,9086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B994*100+E995","v":31609},"Saldo inicial",null,9,null,null," =",null,9087,null,{"$f":"+L901","v":-172576.94924999998},{"$f":"+M901","v":-1662616.7407499999},{"$f":"+N901","v":-9492791.7240000032},{"$f":"+O901","v":-62596.476000000002},{"$f":"SUM(L995:O995)","v":-11390581.890000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B995","v":31609},"Depreciação do Ano",null,9,null,null," =",null,9088,null,{"$f":"+L967","v":-28762.824874999995},{"$f":"+M967","v":-401321.28224999999},{"$f":"+N967","v":-1909164.8160000006},{"$f":"+O967","v":-31298.238000000005},{"$f":"SUM(L996:O996)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B996","v":31609},"Baixa Depreciação",null,9,null,null," =",null,9089,null,{"$f":"+L998-L995-L996","v":0},{"$f":"+M998-M995-M996","v":0},{"$f":"+N998-N995-N996","v":3181941.3600000022},{"$f":"+O998-O995-O996","v":0},{"$f":"SUM(L997:O997)","v":3181941.3600000022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B997","v":31609},"Saldo final da Depreciação",null,9,null,null,null,null,9090,null,{"$f":"+L986","v":-201339.77412499997},{"$f":"+M986","v":-2063938.023},{"$f":"+N986","v":-8220015.1800000016},{"$f":"+O986","v":-93894.714000000007},{"$f":"SUM(L998:O998)","v":-10579187.691125002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,9,null,null,null,null,9091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,9,null,null," =",null,9092,null,{"$f":"+L992+L998","v":69369.165875000035},{"$f":"+M992+M998","v":1713203.4569999999},{"$f":"+N992+N998","v":12992927.219999997},{"$f":"+O992+O998","v":253863.486},{"$f":"SUM(L1000:O1000)","v":15029363.328874996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,9,null,null,null,null,9093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,9,null,null,null,null,9094,null,{"$f":"-L991-L997","v":0},{"$f":"-M991-M997","v":0},{"$f":"-N991-N997","v":353549.03999999631},{"$f":"-O991-O997","v":0},{"$f":"SUM(L1002:O1002)","v":353549.03999999631},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,9,null,null,null,null,9095,null,{"$f":"+L991+L997","v":0},{"$f":"+M991+M997","v":0},{"$f":"+N991+N997","v":-353549.03999999631},{"$f":"+O991+O997","v":0},{"$f":"SUM(L1003:O1003)","v":-353549.03999999631},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1000+1","v":10},null,null,null,null,{"$f":"+E1005*1000","v":10000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1005+1","v":10001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B910","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1005","v":10},null,null,null,null,10002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$152","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1007*100+E1008","v":31110},"0 a 1 ano",0,{"$f":"+E1007","v":10},null,null," =",null,10003,null,{"$f":"+R1008","v":0},{"$f":"+S1008","v":0},{"$f":"+T1008","v":0},{"$f":"+U1008","v":0},{"$f":"SUM(L1008:O1008)","v":0},null,{"$f":"+R1024","v":0},{"$f":"+S1024","v":0},{"$f":"+T1024","v":0},{"$f":"+U1024","v":0},{"$f":"SUM(R1008:U1008)","v":0},null,0,{"$f":"+Y1007-X1008+(T1008*D1008)","v":324},0,0,{"$f":"+Y$231-AA1008","v":324},0,{"$f":"IF(AB1008+1>0,0,IF(Z1008<AC1008,Z1008,AC1008)-AE1009)","v":0},0,null," "]
[" ",{"$f":"+B1008","v":31110},"1 a 2 anos",{"$f":"+D1008+1","v":1},{"$f":"+E1008","v":10},null,null," =",null,10004,null,{"$f":"+L911-R1009","v":0},{"$f":"+M911-S1009","v":0},{"$f":"+N911-T1009","v":12},{"$f":"+O911-U1009","v":0},{"$f":"SUM(L1009:O1009)","v":12},null,{"$f":"IF($D1009>R$17-1,L911,0)","v":0},{"$f":"IF($D1009>S$17-1,M911,0)","v":0},{"$f":"+AD1009","v":0},{"$f":"IF($D1009>U$17-1,O911,0)","v":0},{"$f":"+AD1009","v":0},null,{"$f":"+N912*($D1009+1)","v":22},302,{"$f":"+N911","v":12},{"$f":"+Z1009*D1009+AA1008","v":12},312,{"$f":"ROUNDUP(-AB1009/D1009,0)+AE1010","v":-312},0,{"$f":"+T1009+AE1010","v":0},null," "]
[" ",{"$f":"+B1009","v":31110},"2 a 3 anos",{"$f":"+D1009+1","v":2},{"$f":"+E1009","v":10},null,null," =",null,10005,null,{"$f":"+L912-R1010","v":0},0,11,0,11,null,0,0,0,0,0,null,{"$f":"+N913*($D1010+1)","v":21},281,{"$f":"+N912","v":11},34,290,-145,0,0,null," "]
[" ",31110,"3 a 4 anos",3,10,null,null," =",null,10006,null,0,2,7,1,10,null,0,0,0,0,0,null,32,249,7,55,269,-90,0,0,null," "]
[" ",31110,"4 a 5 anos",4,10,null,null," =",null,10007,null,0,3,8,0,11,null,0,0,0,0,0,null,40,209,8,87,237,-60,0,0,null," "]
[" ",31110,"5 a 6 anos",5,10,null,null," =",null,10008,null,0,3,8,0,11,null,0,0,0,0,0,null,48,161,8,127,197,-40,0,0,null," "]
[" ",31110,"6 a 7 anos",6,10,null,null," =",null,10009,null,0,3,8,0,11,null,0,0,0,0,0,null,63,98,8,175,149,-25,0,0,null," "]
[" ",31110,"7 a 8 anos",7,10,null,null," =",null,10010,null,1,3,9,0,13,null,0,0,0,0,0,null,72,26,9,238,86,-13,0,0,null," "]
[" ",31110,"8 a 9 anos",8,10,null,null," =",null,10011,null,0,0,9,0,9,null,0,0,0,0,0,null,0,26,9,310,14,-2,0,0,null," "]
[" ",31110,"9 a 10 anos",9,10,null,null," =",null,10012,null,0,0,0,0,0,null,0,0,{"$f":"+AD1017","v":0},0,{"$f":"+AD1017","v":0},null,0,{"$f":"+Y1016-X1017+(T1017*D1017)","v":26},0,310,14,-2,0,0,null," "]
[" ",31110,"10 a 11 anos",10,10,null,null," =",null,10013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1018","v":0},0,{"$f":"SUM(R1018:U1018)","v":0},null,0,26,0,310,14,-2,{"$f":"IF(AB1018+1>0,0,IF(Z1018-AC1018,Z1018,AC1018)-AE1019)","v":0},0,null," "]
[" ",31110,"11 a 12 anos",11,10,null,null," =",null,10014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,26,0,310,14,-2,0,0,null," "]
[" ",31110,"12 a 13 anos",12,10,null,null," =",null,10015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,26,0,310,14,-2,0,0,null," "]
[" ",31110,"13 a 14 anos",13,10,null,null," =",null,10016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,26,0,310,14,-2,0,0,null," "]
[" ",31110,"14 a 15 anos",14,10,null,null," =",null,10017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,26,0,310,14,-1,0,0,null," "]
[" ",31110,"+ de 15 anos",15,10,null,null," =",null,10018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,26,0,310,14,-1,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,10019,null,{"$f":"SUM(L1008:L1023)","v":1},{"$f":"SUM(M1008:M1023)","v":14},{"$f":"SUM(N1008:N1023)","v":72},{"$f":"SUM(O1008:O1023)","v":1},{"$f":"SUM(L1024:O1024)","v":88},null,{"$f":"SUM(R1009:R1023)","v":0},{"$f":"SUM(S1009:S1023)","v":0},{"$f":"SUM(T1009:T1023)","v":0},{"$f":"SUM(U1009:U1023)","v":0},{"$f":"SUM(V1009:V1023)","v":0},null,{"$f":"SUM(X1008:X1023)","v":298},0,{"$f":"SUM(Z1008:Z1023)","v":72},310,14,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,10020,null,{"$f":"SUMPRODUCT($D1008:$D1023,L1008:L1023)","v":7},{"$f":"SUMPRODUCT($D1008:$D1023,M1008:M1023)","v":72},{"$f":"SUMPRODUCT($D1008:$D1023,N1008:N1023)","v":310},{"$f":"SUMPRODUCT($D1008:$D1023,O1008:O1023)","v":3},{"$f":"SUM(L1025:O1025)","v":392},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,10021,null,{"$f":"+L1025/L1024","v":7},{"$f":"+M1025/M1024","v":5.1428571428571432},{"$f":"+N1025/N1024","v":4.3055555555555554},{"$f":"+O1025/O1024","v":3},{"$f":"+P1025/P1024","v":4.4545454545454541},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,10022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B931","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,10023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1028*100+E1029","v":31210},"0 a 1 ano",0,{"$f":"+E1023","v":10},null,null," =",null,10024,null,{"$f":"+L$15*L1008","v":0},0,0,0,{"$f":"SUM(L1029:O1029)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1029","v":31210},"1 a 2 anos",{"$f":"+D1029+1","v":1},{"$f":"+E1029","v":10},null,null," =",null,10025,null,0,0,3535490.4000000004,0,{"$f":"SUM(L1030:O1030)","v":3535490.4000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1030","v":31210},"2 a 3 anos",{"$f":"+D1030+1","v":2},{"$f":"+E1030","v":10},null,null," =",null,10026,null,0,0,3240866.2,0,3240866.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"3 a 4 anos",3,10,null,null," =",null,10027,null,0,539591.64,2062369.4000000001,347758.2,2949719.24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"4 a 5 anos",4,10,null,null," =",null,10028,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"5 a 6 anos",5,10,null,null," =",null,10029,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"6 a 7 anos",6,10,null,null," =",null,10030,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"7 a 8 anos",7,10,null,null," =",null,10031,null,270708.94,809387.46,2651617.8000000003,0,3731714.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"8 a 9 anos",8,10,null,null," =",null,10032,null,0,0,2651617.8000000003,0,2651617.8000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"9 a 10 anos",9,10,null,null," =",null,10033,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"10 a 11 anos",10,10,null,null," =",null,10034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"11 a 12 anos",11,10,null,null," =",null,10035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"12 a 13 anos",12,10,null,null," =",null,10036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"13 a 14 anos",13,10,null,null," =",null,10037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"14 a 15 anos",14,10,null,null," =",null,10038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31210,"+ de 15 anos",15,10,null,null," =",null,10039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,10040,null,{"$f":"SUM(L1029:L1044)","v":270708.94},{"$f":"SUM(M1029:M1044)","v":3777141.48},{"$f":"SUM(N1029:N1044)","v":21212942.399999999},{"$f":"SUM(O1029:O1044)","v":347758.2},{"$f":"SUM(P1029:P1044)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,10041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B950","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,10042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1047*100+E1048","v":31310},"0 a 1 ano",0,{"$f":"+E1042","v":10},null,null," =",null,10043,null,{"$f":"+L1029*-L$24","v":0},{"$f":"+M1029*-M$24","v":0},{"$f":"+N1029*-N$24","v":0},{"$f":"+O1029*-O$24","v":0},{"$f":"SUM(L1048:O1048)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1048","v":31310},"1 a 2 anos",{"$f":"+D1048+1","v":1},{"$f":"+E1048","v":10},null,null," =",null,10044,null,{"$f":"+L1030*-L$25","v":0},{"$f":"+M1030*-M$25","v":0},{"$f":"+N1030*-N$25","v":-318194.13600000006},{"$f":"+O1030*-O$25","v":0},{"$f":"SUM(L1049:O1049)","v":-318194.13600000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1049","v":31310},"2 a 3 anos",{"$f":"+D1049+1","v":2},{"$f":"+E1049","v":10},null,null," =",null,10045,null,{"$f":"+L1031*-L$26","v":0},{"$f":"+M1031*-M$26","v":0},{"$f":"+N1031*-N$26","v":-291677.95800000004},{"$f":"+O1031*-O$26","v":0},-291677.95800000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"3 a 4 anos",3,10,null,null," =",null,10046,null,{"$f":"+L1032*-L$27","v":0},{"$f":"+M1032*-M$27","v":-57331.611749999996},{"$f":"+N1032*-N$27","v":-185613.24600000004},{"$f":"+O1032*-O$27","v":-31298.238000000005},-274243.09575000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"4 a 5 anos",4,10,null,null," =",null,10047,null,{"$f":"+L1033*-L$28","v":0},{"$f":"+M1033*-M$28","v":-85997.417624999987},{"$f":"+N1033*-N$28","v":-212129.42400000006},{"$f":"+O1033*-O$28","v":0},-298126.84162500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"5 a 6 anos",5,10,null,null," =",null,10048,null,{"$f":"+L1034*-L$29","v":0},{"$f":"+M1034*-M$29","v":-85997.417624999987},{"$f":"+N1034*-N$29","v":-212129.42400000006},{"$f":"+O1034*-O$29","v":0},-298126.84162500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"6 a 7 anos",6,10,null,null," =",null,10049,null,{"$f":"+L1035*-L$30","v":0},{"$f":"+M1035*-M$30","v":-85997.417624999987},{"$f":"+N1035*-N$30","v":-212129.42400000006},{"$f":"+O1035*-O$30","v":0},-298126.84162500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"7 a 8 anos",7,10,null,null," =",null,10050,null,{"$f":"+L1036*-L$31","v":-28762.824874999995},{"$f":"+M1036*-M$31","v":-85997.417624999987},{"$f":"+N1036*-N$31","v":-238645.6020000001},{"$f":"+O1036*-O$31","v":0},-353405.84450000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"8 a 9 anos",8,10,null,null," =",null,10051,null,{"$f":"+L1037*-L$32","v":0},{"$f":"+M1037*-M$32","v":0},{"$f":"+N1037*-N$32","v":-238645.6020000001},{"$f":"+O1037*-O$32","v":0},-238645.6020000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"9 a 10 anos",9,10,null,null," =",null,10052,null,{"$f":"+L1038*-L$33","v":0},{"$f":"+M1038*-M$33","v":0},{"$f":"+N1038*-N$33","v":0},{"$f":"+O1038*-O$33","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"10 a 11 anos",10,10,null,null," =",null,10053,null,{"$f":"+L1039*-L$34","v":0},{"$f":"+M1039*-M$34","v":0},{"$f":"+N1039*-N$34","v":0},{"$f":"+O1039*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"11 a 12 anos",11,10,null,null," =",null,10054,null,{"$f":"+L1040*-L$35","v":0},{"$f":"+M1040*-M$35","v":0},{"$f":"+N1040*-N$35","v":0},{"$f":"+O1040*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"12 a 13 anos",12,10,null,null," =",null,10055,null,{"$f":"+L1041*-L$36","v":0},{"$f":"+M1041*-M$36","v":0},{"$f":"+N1041*-N$36","v":0},{"$f":"+O1041*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"13 a 14 anos",13,10,null,null," =",null,10056,null,{"$f":"+L1042*-L$37","v":0},{"$f":"+M1042*-M$37","v":0},{"$f":"+N1042*-N$37","v":0},{"$f":"+O1042*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"14 a 15 anos",14,10,null,null," =",null,10057,null,{"$f":"+L1043*-L$38","v":0},{"$f":"+M1043*-M$38","v":0},{"$f":"+N1043*-N$38","v":0},{"$f":"+O1043*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31310,"+ de 15 anos",15,10,null,null," =",null,10058,null,{"$f":"+L1044*-L$39","v":0},{"$f":"+M1044*-M$39","v":0},{"$f":"+N1044*-N$39","v":0},{"$f":"+O1044*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,10059,null,{"$f":"SUM(L1048:L1063)","v":-28762.824874999995},{"$f":"SUM(M1048:M1063)","v":-401321.28224999999},{"$f":"SUM(N1048:N1063)","v":-1909164.8160000008},{"$f":"SUM(O1048:O1063)","v":-31298.238000000005},{"$f":"SUM(P1048:P1063)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,10060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B969","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,10061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1066*100+E1067","v":31410},"0 a 1 ano",0,{"$f":"+E1044","v":10},null,null," =",null,10062,null,{"$f":"+L1029*-L$61","v":0},{"$f":"+M1029*-M$61","v":0},{"$f":"+N1029*-N$61","v":0},{"$f":"+O1029*-O$61","v":0},{"$f":"SUM(L1067:O1067)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1067","v":31410},"1 a 2 anos",{"$f":"+D1067+1","v":1},{"$f":"+E1067","v":10},null,null," =",null,10063,null,{"$f":"+L1030*-L$62","v":0},{"$f":"+M1030*-M$62","v":0},{"$f":"+N1030*-N$62","v":-636388.272},{"$f":"+O1030*-O$62","v":0},{"$f":"SUM(L1068:O1068)","v":-636388.272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1068","v":31410},"2 a 3 anos",{"$f":"+D1068+1","v":2},{"$f":"+E1068","v":10},null,null," =",null,10064,null,{"$f":"+L1031*-L$63","v":0},{"$f":"+M1031*-M$63","v":0},{"$f":"+N1031*-N$63","v":-875033.87400000007},{"$f":"+O1031*-O$63","v":0},-875033.87400000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"3 a 4 anos",3,10,null,null," =",null,{"$f":"+J1069+1","v":10065},null,{"$f":"+L1032*-L$64","v":0},{"$f":"+M1032*-M$64","v":-229326.44699999999},{"$f":"+N1032*-N$64","v":-742452.98400000017},{"$f":"+O1032*-O$64","v":-125192.95200000002},-1096972.3830000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"4 a 5 anos",4,10,null,null," =",null,10066,null,{"$f":"+L1033*-L$65","v":0},{"$f":"+M1033*-M$65","v":-429987.08812500001},{"$f":"+N1033*-N$65","v":-1060647.1200000001},{"$f":"+O1033*-O$65","v":0},-1490634.2081250001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"5 a 6 anos",5,10,null,null," =",null,10067,null,{"$f":"+L1034*-L$66","v":0},{"$f":"+M1034*-M$66","v":-515984.50574999995},{"$f":"+N1034*-N$66","v":-1272776.5440000002},{"$f":"+O1034*-O$66","v":0},-1788761.0497500002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"6 a 7 anos",6,10,null,null," =",null,10068,null,{"$f":"+L1035*-L$67","v":0},{"$f":"+M1035*-M$67","v":-601981.9233749999},{"$f":"+N1035*-N$67","v":-1484905.9680000003},{"$f":"+O1035*-O$67","v":0},-2086887.8913750001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"7 a 8 anos",7,10,null,null," =",null,10069,null,{"$f":"+L1036*-L$68","v":-230102.59899999996},{"$f":"+M1036*-M$68","v":-687979.3409999999},{"$f":"+N1036*-N$68","v":-1909164.8160000008},{"$f":"+O1036*-O$68","v":0},-2827246.7560000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"8 a 9 anos",8,10,null,null," =",null,10070,null,{"$f":"+L1037*-L$69","v":0},{"$f":"+M1037*-M$69","v":0},{"$f":"+N1037*-N$69","v":-2147810.418000001},{"$f":"+O1037*-O$69","v":0},-2147810.418000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"9 a 10 anos",9,10,null,null," =",null,10071,null,{"$f":"+L1038*-L$70","v":0},{"$f":"+M1038*-M$70","v":0},{"$f":"+N1038*-N$70","v":0},{"$f":"+O1038*-O$70","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"10 a 11 anos",10,10,null,null," =",null,10072,null,{"$f":"+L1039*-L$71","v":0},{"$f":"+M1039*-M$71","v":0},{"$f":"+N1039*-N$71","v":0},{"$f":"+O1039*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"11 a 12 anos",11,10,null,null," =",null,10073,null,{"$f":"+L1040*-L$72","v":0},{"$f":"+M1040*-M$72","v":0},{"$f":"+N1040*-N$72","v":0},{"$f":"+O1040*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"12 a 13 anos",12,10,null,null," =",null,10074,null,{"$f":"+L1041*-L$73","v":0},{"$f":"+M1041*-M$73","v":0},{"$f":"+N1041*-N$73","v":0},{"$f":"+O1041*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"13 a 14 anos",13,10,null,null," =",null,10075,null,{"$f":"+L1042*-L$74","v":0},{"$f":"+M1042*-M$74","v":0},{"$f":"+N1042*-N$74","v":0},{"$f":"+O1042*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"14 a 15 anos",14,10,null,null," =",null,10076,null,{"$f":"+L1043*-L$75","v":0},{"$f":"+M1043*-M$75","v":0},{"$f":"+N1043*-N$75","v":0},{"$f":"+O1043*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31410,"+ de 15 anos",15,10,null,null," =",null,10077,null,{"$f":"+L1044*-L$76","v":0},{"$f":"+M1044*-M$76","v":0},{"$f":"+N1044*-N$76","v":0},{"$f":"+O1044*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,10078,null,{"$f":"SUM(L1067:L1082)","v":-230102.59899999996},{"$f":"SUM(M1067:M1082)","v":-2465259.3052499997},{"$f":"SUM(N1067:N1082)","v":-10129179.996000003},{"$f":"SUM(O1067:O1082)","v":-125192.95200000002},{"$f":"SUM(P1067:P1082)","v":-12949734.852250002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,10079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B988","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,10080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1085*100+E1086","v":31510},"Saldo inicial",null,{"$f":"+E1082","v":10},null,null," =",null,10081,null,{"$f":"+L992","v":270708.94},{"$f":"+M992","v":3777141.48},{"$f":"+N992","v":21212942.399999999},{"$f":"+O992","v":347758.2},{"$f":"SUM(L1086:O1086)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1086","v":31510},"Aquisições",null,{"$f":"+E1086","v":10},null,null," =",null,10082,null,{"$f":"+L1029","v":0},{"$f":"+M1029","v":0},{"$f":"+N1029","v":0},{"$f":"+O1029","v":0},{"$f":"SUM(L1087:O1087)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1087","v":31510},"Baixa",null,{"$f":"+E1087","v":10},null,null," =",null,10083,null,{"$f":"-L1086-L1087+L1089","v":0},{"$f":"-M1086-M1087+M1089","v":0},{"$f":"-N1086-N1087+N1089","v":0},{"$f":"-O1086-O1087+O1089","v":0},{"$f":"SUM(L1088:O1088)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1088","v":31510},"Saldo final",null,10,null,null," =",null,10084,null,{"$f":"+L1045","v":270708.94},{"$f":"+M1045","v":3777141.48},{"$f":"+N1045","v":21212942.399999999},{"$f":"+O1045","v":347758.2},{"$f":"SUM(L1089:O1089)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,10,null,null,null,null,10085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B994","v":316},"DEPRECIAÇÃO ACUMULADA",null,10,null,null,null,null,10086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1091*100+E1092","v":31610},"Saldo inicial",null,10,null,null," =",null,10087,null,{"$f":"+L998","v":-201339.77412499997},{"$f":"+M998","v":-2063938.023},{"$f":"+N998","v":-8220015.1800000016},{"$f":"+O998","v":-93894.714000000007},{"$f":"SUM(L1092:O1092)","v":-10579187.691125002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1092","v":31610},"Depreciação do Ano",null,10,null,null," =",null,10088,null,{"$f":"+L1064","v":-28762.824874999995},{"$f":"+M1064","v":-401321.28224999999},{"$f":"+N1064","v":-1909164.8160000008},{"$f":"+O1064","v":-31298.238000000005},{"$f":"SUM(L1093:O1093)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1093","v":31610},"Baixa Depreciação",null,10,null,null," =",null,10089,null,{"$f":"+L1095-L1092-L1093","v":0},{"$f":"+M1095-M1092-M1093","v":0},{"$f":"+N1095-N1092-N1093","v":0},{"$f":"+O1095-O1092-O1093","v":0},{"$f":"SUM(L1094:O1094)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1094","v":31610},"Saldo final da Depreciação",null,10,null,null,null,null,10090,null,{"$f":"+L1083","v":-230102.59899999996},{"$f":"+M1083","v":-2465259.3052499997},{"$f":"+N1083","v":-10129179.996000003},{"$f":"+O1083","v":-125192.95200000002},{"$f":"SUM(L1095:O1095)","v":-12949734.852250002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,10,null,null,null,null,10091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,10,null,null," =",null,10092,null,{"$f":"+L1089+L1095","v":40606.341000000044},{"$f":"+M1089+M1095","v":1311882.1747500002},{"$f":"+N1089+N1095","v":11083762.403999995},{"$f":"+O1089+O1095","v":222565.24799999999},{"$f":"SUM(L1097:O1097)","v":12658816.167749995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,10,null,null,null,null,10093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,10,null,null,null,null,10094,null,{"$f":"-L1088-L1094","v":0},{"$f":"-M1088-M1094","v":0},{"$f":"-N1088-N1094","v":0},{"$f":"-O1088-O1094","v":0},{"$f":"SUM(L1099:O1099)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,10,null,null,null,null,10095,null,{"$f":"+L1088+L1094","v":0},{"$f":"+M1088+M1094","v":0},{"$f":"+N1088+N1094","v":0},{"$f":"+O1088+O1094","v":0},{"$f":"SUM(L1100:O1100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1097+1","v":11},null,null,null,null,{"$f":"+E1102*1000","v":11000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1102+1","v":11001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1007","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1102","v":11},null,null,null,null,11002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$152","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1104*100+E1105","v":31111},"0 a 1 ano",0,{"$f":"+E1104","v":11},null,null," =",null,11003,null,{"$f":"+R1105","v":1},{"$f":"+S1105","v":3},{"$f":"+T1105","v":7},{"$f":"+U1105","v":0},{"$f":"SUM(L1105:O1105)","v":11},null,{"$f":"+R1121","v":1},{"$f":"+S1121","v":3},{"$f":"+T1121","v":7},{"$f":"+U1121","v":0},{"$f":"SUM(R1105:U1105)","v":11},null,0,{"$f":"+Y1104-X1105+(T1105*D1105)","v":324},0,0,{"$f":"+Y$231-AA1105","v":324},0,{"$f":"IF(AB1105+1>0,0,IF(Z1105<AC1105,Z1105,AC1105)-AE1106)","v":0},0,null," "]
[" ",{"$f":"+B1105","v":31111},"1 a 2 anos",{"$f":"+D1105+1","v":1},{"$f":"+E1105","v":11},null,null," =",null,11004,null,{"$f":"+L1008-R1106","v":0},{"$f":"+M1008-S1106","v":0},{"$f":"+N1008-T1106","v":0},{"$f":"+O1008-U1106","v":0},{"$f":"SUM(L1106:O1106)","v":0},null,{"$f":"IF($D1106>R$17-1,L1008,0)","v":0},{"$f":"IF($D1106>S$17-1,M1008,0)","v":0},{"$f":"+AD1106","v":0},{"$f":"IF($D1106>U$17-1,O1008,0)","v":0},{"$f":"+AD1106","v":0},null,{"$f":"+N1009*($D1106+1)","v":24},300,{"$f":"+N1008","v":0},{"$f":"+Z1106*D1106+AA1105","v":0},324,{"$f":"ROUNDUP(-AB1106/D1106,0)+AE1107","v":-317},0,{"$f":"+T1106+AE1107","v":7},null," "]
[" ",{"$f":"+B1106","v":31111},"2 a 3 anos",{"$f":"+D1106+1","v":2},{"$f":"+E1106","v":11},null,null," =",null,11005,null,{"$f":"+L1009-R1107","v":0},0,12,0,12,null,0,0,0,0,0,null,{"$f":"+N1010*($D1107+1)","v":33},267,{"$f":"+N1009","v":12},24,300,-143,0,7,null," "]
[" ",31111,"3 a 4 anos",3,11,null,null," =",null,11006,null,0,0,11,0,11,null,0,0,0,0,0,null,28,239,11,57,267,-82,0,7,null," "]
[" ",31111,"4 a 5 anos",4,11,null,null," =",null,11007,null,0,2,7,1,10,null,0,0,0,0,0,null,40,199,7,85,239,-53,0,7,null," "]
[" ",31111,"5 a 6 anos",5,11,null,null," =",null,11008,null,0,3,8,0,11,null,0,0,0,0,0,null,48,151,8,125,199,-33,0,7,null," "]
[" ",31111,"6 a 7 anos",6,11,null,null," =",null,11009,null,0,3,8,0,11,null,0,0,0,0,0,null,56,95,8,173,151,-19,0,7,null," "]
[" ",31111,"7 a 8 anos",7,11,null,null," =",null,11010,null,0,3,8,0,11,null,0,0,0,0,0,null,72,23,8,229,95,-7,0,7,null," "]
[" ",31111,"8 a 9 anos",8,11,null,null," =",null,11011,null,0,0,9,0,9,null,1,3,0,0,0,null,81,-58,9,301,23,4,0,7,null," "]
[" ",31111,"9 a 10 anos",9,11,null,null," =",null,11012,null,0,0,2,0,2,null,0,0,{"$f":"+AD1114","v":7},0,{"$f":"+AD1114","v":7},null,0,{"$f":"+Y1113-X1114+(T1114*D1114)","v":5},9,382,-58,7,7,7,null," "]
[" ",31111,"10 a 11 anos",10,11,null,null," =",null,11013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1115","v":0},0,{"$f":"SUM(R1115:U1115)","v":0},null,0,5,0,382,-58,6,{"$f":"IF(AB1115+1>0,0,IF(Z1115-AC1115,Z1115,AC1115)-AE1116)","v":0},0,null," "]
[" ",31111,"11 a 12 anos",11,11,null,null," =",null,11014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,5,0,382,-58,6,0,0,null," "]
[" ",31111,"12 a 13 anos",12,11,null,null," =",null,11015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,5,0,382,-58,5,0,0,null," "]
[" ",31111,"13 a 14 anos",13,11,null,null," =",null,11016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,5,0,382,-58,5,0,0,null," "]
[" ",31111,"14 a 15 anos",14,11,null,null," =",null,11017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,5,0,382,-58,5,0,0,null," "]
[" ",31111,"+ de 15 anos",15,11,null,null," =",null,11018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,5,0,382,-58,4,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,11019,null,{"$f":"SUM(L1105:L1120)","v":1},{"$f":"SUM(M1105:M1120)","v":14},{"$f":"SUM(N1105:N1120)","v":72},{"$f":"SUM(O1105:O1120)","v":1},{"$f":"SUM(L1121:O1121)","v":88},null,{"$f":"SUM(R1106:R1120)","v":1},{"$f":"SUM(S1106:S1120)","v":3},{"$f":"SUM(T1106:T1120)","v":7},{"$f":"SUM(U1106:U1120)","v":0},{"$f":"SUM(V1106:V1120)","v":7},null,{"$f":"SUM(X1105:X1120)","v":382},0,{"$f":"SUM(Z1105:Z1120)","v":72},382,-58,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,11020,null,{"$f":"SUMPRODUCT($D1105:$D1120,L1105:L1120)","v":0},{"$f":"SUMPRODUCT($D1105:$D1120,M1105:M1120)","v":62},{"$f":"SUMPRODUCT($D1105:$D1120,N1105:N1120)","v":319},{"$f":"SUMPRODUCT($D1105:$D1120,O1105:O1120)","v":4},{"$f":"SUM(L1122:O1122)","v":385},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,11021,null,{"$f":"+L1122/L1121","v":0},{"$f":"+M1122/M1121","v":4.4285714285714288},{"$f":"+N1122/N1121","v":4.4305555555555554},{"$f":"+O1122/O1121","v":4},{"$f":"+P1122/P1121","v":4.375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,11022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1028","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,11023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1125*100+E1126","v":31211},"0 a 1 ano",0,{"$f":"+E1120","v":11},null,null," =",null,11024,null,{"$f":"+L$15*L1105","v":270708.94},809387.46,2062369.4000000001,0,{"$f":"SUM(L1126:O1126)","v":3142465.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1126","v":31211},"1 a 2 anos",{"$f":"+D1126+1","v":1},{"$f":"+E1126","v":11},null,null," =",null,11025,null,0,0,0,0,{"$f":"SUM(L1127:O1127)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1127","v":31211},"2 a 3 anos",{"$f":"+D1127+1","v":2},{"$f":"+E1127","v":11},null,null," =",null,11026,null,0,0,3535490.4000000004,0,3535490.4000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"3 a 4 anos",3,11,null,null," =",null,11027,null,0,0,3240866.2,0,3240866.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"4 a 5 anos",4,11,null,null," =",null,11028,null,0,539591.64,2062369.4000000001,347758.2,2949719.24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"5 a 6 anos",5,11,null,null," =",null,11029,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"6 a 7 anos",6,11,null,null," =",null,11030,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"7 a 8 anos",7,11,null,null," =",null,11031,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"8 a 9 anos",8,11,null,null," =",null,11032,null,0,0,2651617.8000000003,0,2651617.8000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"9 a 10 anos",9,11,null,null," =",null,11033,null,0,0,589248.4,0,589248.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"10 a 11 anos",10,11,null,null," =",null,11034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"11 a 12 anos",11,11,null,null," =",null,11035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"12 a 13 anos",12,11,null,null," =",null,11036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"13 a 14 anos",13,11,null,null," =",null,11037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"14 a 15 anos",14,11,null,null," =",null,11038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31211,"+ de 15 anos",15,11,null,null," =",null,11039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,11040,null,{"$f":"SUM(L1126:L1141)","v":270708.94},{"$f":"SUM(M1126:M1141)","v":3777141.48},{"$f":"SUM(N1126:N1141)","v":21212942.399999999},{"$f":"SUM(O1126:O1141)","v":347758.2},{"$f":"SUM(P1126:P1141)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,11041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1047","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,11042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1144*100+E1145","v":31311},"0 a 1 ano",0,{"$f":"+E1139","v":11},null,null," =",null,11043,null,{"$f":"+L1126*-L$24","v":-28762.824874999998},{"$f":"+M1126*-M$24","v":-85997.417624999987},{"$f":"+N1126*-N$24","v":-185613.24600000001},{"$f":"+O1126*-O$24","v":0},{"$f":"SUM(L1145:O1145)","v":-300373.48849999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1145","v":31311},"1 a 2 anos",{"$f":"+D1145+1","v":1},{"$f":"+E1145","v":11},null,null," =",null,11044,null,{"$f":"+L1127*-L$25","v":0},{"$f":"+M1127*-M$25","v":0},{"$f":"+N1127*-N$25","v":0},{"$f":"+O1127*-O$25","v":0},{"$f":"SUM(L1146:O1146)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1146","v":31311},"2 a 3 anos",{"$f":"+D1146+1","v":2},{"$f":"+E1146","v":11},null,null," =",null,11045,null,{"$f":"+L1128*-L$26","v":0},{"$f":"+M1128*-M$26","v":0},{"$f":"+N1128*-N$26","v":-318194.13600000006},{"$f":"+O1128*-O$26","v":0},-318194.13600000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"3 a 4 anos",3,11,null,null," =",null,11046,null,{"$f":"+L1129*-L$27","v":0},{"$f":"+M1129*-M$27","v":0},{"$f":"+N1129*-N$27","v":-291677.95800000004},{"$f":"+O1129*-O$27","v":0},-291677.95800000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"4 a 5 anos",4,11,null,null," =",null,11047,null,{"$f":"+L1130*-L$28","v":0},{"$f":"+M1130*-M$28","v":-57331.611749999996},{"$f":"+N1130*-N$28","v":-185613.24600000007},{"$f":"+O1130*-O$28","v":-31298.238000000008},-274243.09575000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"5 a 6 anos",5,11,null,null," =",null,11048,null,{"$f":"+L1131*-L$29","v":0},{"$f":"+M1131*-M$29","v":-85997.417624999987},{"$f":"+N1131*-N$29","v":-212129.42400000006},{"$f":"+O1131*-O$29","v":0},-298126.84162500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"6 a 7 anos",6,11,null,null," =",null,11049,null,{"$f":"+L1132*-L$30","v":0},{"$f":"+M1132*-M$30","v":-85997.417624999987},{"$f":"+N1132*-N$30","v":-212129.42400000006},{"$f":"+O1132*-O$30","v":0},-298126.84162500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"7 a 8 anos",7,11,null,null," =",null,11050,null,{"$f":"+L1133*-L$31","v":0},{"$f":"+M1133*-M$31","v":-85997.417624999987},{"$f":"+N1133*-N$31","v":-212129.42400000006},{"$f":"+O1133*-O$31","v":0},-298126.84162500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"8 a 9 anos",8,11,null,null," =",null,11051,null,{"$f":"+L1134*-L$32","v":0},{"$f":"+M1134*-M$32","v":0},{"$f":"+N1134*-N$32","v":-238645.6020000001},{"$f":"+O1134*-O$32","v":0},-238645.6020000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"9 a 10 anos",9,11,null,null," =",null,11052,null,{"$f":"+L1135*-L$33","v":0},{"$f":"+M1135*-M$33","v":0},{"$f":"+N1135*-N$33","v":-53032.356000000014},{"$f":"+O1135*-O$33","v":0},-53032.356000000014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"10 a 11 anos",10,11,null,null," =",null,11053,null,{"$f":"+L1136*-L$34","v":0},{"$f":"+M1136*-M$34","v":0},{"$f":"+N1136*-N$34","v":0},{"$f":"+O1136*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"11 a 12 anos",11,11,null,null," =",null,11054,null,{"$f":"+L1137*-L$35","v":0},{"$f":"+M1137*-M$35","v":0},{"$f":"+N1137*-N$35","v":0},{"$f":"+O1137*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"12 a 13 anos",12,11,null,null," =",null,11055,null,{"$f":"+L1138*-L$36","v":0},{"$f":"+M1138*-M$36","v":0},{"$f":"+N1138*-N$36","v":0},{"$f":"+O1138*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"13 a 14 anos",13,11,null,null," =",null,11056,null,{"$f":"+L1139*-L$37","v":0},{"$f":"+M1139*-M$37","v":0},{"$f":"+N1139*-N$37","v":0},{"$f":"+O1139*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"14 a 15 anos",14,11,null,null," =",null,11057,null,{"$f":"+L1140*-L$38","v":0},{"$f":"+M1140*-M$38","v":0},{"$f":"+N1140*-N$38","v":0},{"$f":"+O1140*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31311,"+ de 15 anos",15,11,null,null," =",null,11058,null,{"$f":"+L1141*-L$39","v":0},{"$f":"+M1141*-M$39","v":0},{"$f":"+N1141*-N$39","v":0},{"$f":"+O1141*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,11059,null,{"$f":"SUM(L1145:L1160)","v":-28762.824874999998},{"$f":"SUM(M1145:M1160)","v":-401321.28224999999},{"$f":"SUM(N1145:N1160)","v":-1909164.8160000006},{"$f":"SUM(O1145:O1160)","v":-31298.238000000008},{"$f":"SUM(P1145:P1160)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,11060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1066","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,11061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1163*100+E1164","v":31411},"0 a 1 ano",0,{"$f":"+E1141","v":11},null,null," =",null,11062,null,{"$f":"+L1126*-L$61","v":-28762.824874999998},{"$f":"+M1126*-M$61","v":-85997.417624999987},{"$f":"+N1126*-N$61","v":-185613.24600000001},{"$f":"+O1126*-O$61","v":0},{"$f":"SUM(L1164:O1164)","v":-300373.48849999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1164","v":31411},"1 a 2 anos",{"$f":"+D1164+1","v":1},{"$f":"+E1164","v":11},null,null," =",null,11063,null,{"$f":"+L1127*-L$62","v":0},{"$f":"+M1127*-M$62","v":0},{"$f":"+N1127*-N$62","v":0},{"$f":"+O1127*-O$62","v":0},{"$f":"SUM(L1165:O1165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1165","v":31411},"2 a 3 anos",{"$f":"+D1165+1","v":2},{"$f":"+E1165","v":11},null,null," =",null,11064,null,{"$f":"+L1128*-L$63","v":0},{"$f":"+M1128*-M$63","v":0},{"$f":"+N1128*-N$63","v":-954582.40800000017},{"$f":"+O1128*-O$63","v":0},-954582.40800000017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"3 a 4 anos",3,11,null,null," =",null,{"$f":"+J1166+1","v":11065},null,{"$f":"+L1129*-L$64","v":0},{"$f":"+M1129*-M$64","v":0},{"$f":"+N1129*-N$64","v":-1166711.8320000002},{"$f":"+O1129*-O$64","v":0},-1166711.8320000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"4 a 5 anos",4,11,null,null," =",null,11066,null,{"$f":"+L1130*-L$65","v":0},{"$f":"+M1130*-M$65","v":-286658.05875000003},{"$f":"+N1130*-N$65","v":-928066.23000000021},{"$f":"+O1130*-O$65","v":-156491.19000000003},-1371215.4787500002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"5 a 6 anos",5,11,null,null," =",null,11067,null,{"$f":"+L1131*-L$66","v":0},{"$f":"+M1131*-M$66","v":-515984.50574999995},{"$f":"+N1131*-N$66","v":-1272776.5440000002},{"$f":"+O1131*-O$66","v":0},-1788761.0497500002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"6 a 7 anos",6,11,null,null," =",null,11068,null,{"$f":"+L1132*-L$67","v":0},{"$f":"+M1132*-M$67","v":-601981.9233749999},{"$f":"+N1132*-N$67","v":-1484905.9680000003},{"$f":"+O1132*-O$67","v":0},-2086887.8913750001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"7 a 8 anos",7,11,null,null," =",null,11069,null,{"$f":"+L1133*-L$68","v":0},{"$f":"+M1133*-M$68","v":-687979.3409999999},{"$f":"+N1133*-N$68","v":-1697035.3920000005},{"$f":"+O1133*-O$68","v":0},-2385014.7330000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"8 a 9 anos",8,11,null,null," =",null,11070,null,{"$f":"+L1134*-L$69","v":0},{"$f":"+M1134*-M$69","v":0},{"$f":"+N1134*-N$69","v":-2147810.418000001},{"$f":"+O1134*-O$69","v":0},-2147810.418000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"9 a 10 anos",9,11,null,null," =",null,11071,null,{"$f":"+L1135*-L$70","v":0},{"$f":"+M1135*-M$70","v":0},{"$f":"+N1135*-N$70","v":-530323.56000000017},{"$f":"+O1135*-O$70","v":0},-530323.56000000017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"10 a 11 anos",10,11,null,null," =",null,11072,null,{"$f":"+L1136*-L$71","v":0},{"$f":"+M1136*-M$71","v":0},{"$f":"+N1136*-N$71","v":0},{"$f":"+O1136*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"11 a 12 anos",11,11,null,null," =",null,11073,null,{"$f":"+L1137*-L$72","v":0},{"$f":"+M1137*-M$72","v":0},{"$f":"+N1137*-N$72","v":0},{"$f":"+O1137*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"12 a 13 anos",12,11,null,null," =",null,11074,null,{"$f":"+L1138*-L$73","v":0},{"$f":"+M1138*-M$73","v":0},{"$f":"+N1138*-N$73","v":0},{"$f":"+O1138*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"13 a 14 anos",13,11,null,null," =",null,11075,null,{"$f":"+L1139*-L$74","v":0},{"$f":"+M1139*-M$74","v":0},{"$f":"+N1139*-N$74","v":0},{"$f":"+O1139*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"14 a 15 anos",14,11,null,null," =",null,11076,null,{"$f":"+L1140*-L$75","v":0},{"$f":"+M1140*-M$75","v":0},{"$f":"+N1140*-N$75","v":0},{"$f":"+O1140*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31411,"+ de 15 anos",15,11,null,null," =",null,11077,null,{"$f":"+L1141*-L$76","v":0},{"$f":"+M1141*-M$76","v":0},{"$f":"+N1141*-N$76","v":0},{"$f":"+O1141*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,11078,null,{"$f":"SUM(L1164:L1179)","v":-28762.824874999998},{"$f":"SUM(M1164:M1179)","v":-2178601.2464999999},{"$f":"SUM(N1164:N1179)","v":-10367825.598000005},{"$f":"SUM(O1164:O1179)","v":-156491.19000000003},{"$f":"SUM(P1164:P1179)","v":-12731680.859375004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,11079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1085","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,11080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1182*100+E1183","v":31511},"Saldo inicial",null,{"$f":"+E1179","v":11},null,null," =",null,11081,null,{"$f":"+L1089","v":270708.94},{"$f":"+M1089","v":3777141.48},{"$f":"+N1089","v":21212942.399999999},{"$f":"+O1089","v":347758.2},{"$f":"SUM(L1183:O1183)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1183","v":31511},"Aquisições",null,{"$f":"+E1183","v":11},null,null," =",null,11082,null,{"$f":"+L1126","v":270708.94},{"$f":"+M1126","v":809387.46},{"$f":"+N1126","v":2062369.4000000001},{"$f":"+O1126","v":0},{"$f":"SUM(L1184:O1184)","v":3142465.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1184","v":31511},"Baixa",null,{"$f":"+E1184","v":11},null,null," =",null,11083,null,{"$f":"-L1183-L1184+L1186","v":-270708.94},{"$f":"-M1183-M1184+M1186","v":-809387.4599999995},{"$f":"-N1183-N1184+N1186","v":-2062369.3999999985},{"$f":"-O1183-O1184+O1186","v":0},{"$f":"SUM(L1185:O1185)","v":-3142465.799999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1185","v":31511},"Saldo final",null,11,null,null," =",null,11084,null,{"$f":"+L1142","v":270708.94},{"$f":"+M1142","v":3777141.48},{"$f":"+N1142","v":21212942.399999999},{"$f":"+O1142","v":347758.2},{"$f":"SUM(L1186:O1186)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,11,null,null,null,null,11085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1091","v":316},"DEPRECIAÇÃO ACUMULADA",null,11,null,null,null,null,11086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1188*100+E1189","v":31611},"Saldo inicial",null,11,null,null," =",null,11087,null,{"$f":"+L1095","v":-230102.59899999996},{"$f":"+M1095","v":-2465259.3052499997},{"$f":"+N1095","v":-10129179.996000003},{"$f":"+O1095","v":-125192.95200000002},{"$f":"SUM(L1189:O1189)","v":-12949734.852250002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1189","v":31611},"Depreciação do Ano",null,11,null,null," =",null,11088,null,{"$f":"+L1161","v":-28762.824874999998},{"$f":"+M1161","v":-401321.28224999999},{"$f":"+N1161","v":-1909164.8160000006},{"$f":"+O1161","v":-31298.238000000008},{"$f":"SUM(L1190:O1190)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1190","v":31611},"Baixa Depreciação",null,11,null,null," =",null,11089,null,{"$f":"+L1192-L1189-L1190","v":230102.59899999996},{"$f":"+M1192-M1189-M1190","v":687979.34099999978},{"$f":"+N1192-N1189-N1190","v":1670519.2139999988},{"$f":"+O1192-O1189-O1190","v":0},{"$f":"SUM(L1191:O1191)","v":2588601.1539999982},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1191","v":31611},"Saldo final da Depreciação",null,11,null,null,null,null,11090,null,{"$f":"+L1180","v":-28762.824874999998},{"$f":"+M1180","v":-2178601.2464999999},{"$f":"+N1180","v":-10367825.598000005},{"$f":"+O1180","v":-156491.19000000003},{"$f":"SUM(L1192:O1192)","v":-12731680.859375004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,11,null,null,null,null,11091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,11,null,null," =",null,11092,null,{"$f":"+L1186+L1192","v":241946.11512500001},{"$f":"+M1186+M1192","v":1598540.2335000001},{"$f":"+N1186+N1192","v":10845116.801999994},{"$f":"+O1186+O1192","v":191267.00999999998},{"$f":"SUM(L1194:O1194)","v":12876870.160624994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,11,null,null,null,null,11093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,11,null,null,null,null,11094,null,{"$f":"-L1185-L1191","v":40606.341000000044},{"$f":"-M1185-M1191","v":121408.11899999972},{"$f":"-N1185-N1191","v":391850.18599999975},{"$f":"-O1185-O1191","v":0},{"$f":"SUM(L1196:O1196)","v":553864.64599999948},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,11,null,null,null,null,11095,null,{"$f":"+L1185+L1191","v":-40606.341000000044},{"$f":"+M1185+M1191","v":-121408.11899999972},{"$f":"+N1185+N1191","v":-391850.18599999975},{"$f":"+O1185+O1191","v":0},{"$f":"SUM(L1197:O1197)","v":-553864.64599999948},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1194+1","v":12},null,null,null,null,{"$f":"+E1199*1000","v":12000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1199+1","v":12001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1104","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1199","v":12},null,null,null,null,12002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$152","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1201*100+E1202","v":31112},"0 a 1 ano",0,{"$f":"+E1201","v":12},null,null," =",null,12003,null,{"$f":"+R1202","v":0},{"$f":"+S1202","v":3},{"$f":"+T1202","v":8},{"$f":"+U1202","v":0},{"$f":"SUM(L1202:O1202)","v":11},null,{"$f":"+R1218","v":0},{"$f":"+S1218","v":3},{"$f":"+T1218","v":8},{"$f":"+U1218","v":0},{"$f":"SUM(R1202:U1202)","v":11},null,0,{"$f":"+Y1201-X1202+(T1202*D1202)","v":324},0,0,{"$f":"+Y$231-AA1202","v":324},0,{"$f":"IF(AB1202+1>0,0,IF(Z1202<AC1202,Z1202,AC1202)-AE1203)","v":0},0,null," "]
[" ",{"$f":"+B1202","v":31112},"1 a 2 anos",{"$f":"+D1202+1","v":1},{"$f":"+E1202","v":12},null,null," =",null,12004,null,{"$f":"+L1105-R1203","v":1},{"$f":"+M1105-S1203","v":3},{"$f":"+N1105-T1203","v":7},{"$f":"+O1105-U1203","v":0},{"$f":"SUM(L1203:O1203)","v":11},null,{"$f":"IF($D1203>R$17-1,L1105,0)","v":0},{"$f":"IF($D1203>S$17-1,M1105,0)","v":0},{"$f":"+AD1203","v":0},{"$f":"IF($D1203>U$17-1,O1105,0)","v":0},{"$f":"+AD1203","v":0},null,{"$f":"+N1106*($D1203+1)","v":0},324,{"$f":"+N1105","v":7},{"$f":"+Z1203*D1203+AA1202","v":7},317,{"$f":"ROUNDUP(-AB1203/D1203,0)+AE1204","v":-309},0,{"$f":"+T1203+AE1204","v":8},null," "]
[" ",{"$f":"+B1203","v":31112},"2 a 3 anos",{"$f":"+D1203+1","v":2},{"$f":"+E1203","v":12},null,null," =",null,12005,null,{"$f":"+L1106-R1204","v":0},0,0,0,0,null,0,0,0,0,0,null,{"$f":"+N1107*($D1204+1)","v":36},288,{"$f":"+N1106","v":0},7,317,-151,0,8,null," "]
[" ",31112,"3 a 4 anos",3,12,null,null," =",null,12006,null,0,0,12,0,12,null,0,0,0,0,0,null,44,244,12,43,281,-86,0,8,null," "]
[" ",31112,"4 a 5 anos",4,12,null,null," =",null,12007,null,0,0,11,0,11,null,0,0,0,0,0,null,35,209,11,87,237,-52,0,8,null," "]
[" ",31112,"5 a 6 anos",5,12,null,null," =",null,12008,null,0,2,7,1,10,null,0,0,0,0,0,null,48,161,7,122,202,-33,0,8,null," "]
[" ",31112,"6 a 7 anos",6,12,null,null," =",null,12009,null,0,3,8,0,11,null,0,0,0,0,0,null,56,105,8,170,154,-18,0,8,null," "]
[" ",31112,"7 a 8 anos",7,12,null,null," =",null,12010,null,0,3,8,0,11,null,0,0,0,0,0,null,64,41,8,226,98,-6,0,8,null," "]
[" ",31112,"8 a 9 anos",8,12,null,null," =",null,12011,null,0,0,8,0,8,null,0,3,0,0,0,null,81,-40,8,290,34,3,0,8,null," "]
[" ",31112,"9 a 10 anos",9,12,null,null," =",null,12012,null,0,0,3,0,3,null,0,0,{"$f":"+AD1211","v":6},0,{"$f":"+AD1211","v":6},null,20,{"$f":"+Y1210-X1211+(T1211*D1211)","v":-6},9,371,-47,8,6,8,null," "]
[" ",31112,"10 a 11 anos",10,12,null,null," =",null,12013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1212","v":2},0,{"$f":"SUM(R1212:U1212)","v":2},null,0,14,2,391,-67,7,{"$f":"IF(AB1212+1>0,0,IF(Z1212-AC1212,Z1212,AC1212)-AE1213)","v":2},2,null," "]
[" ",31112,"11 a 12 anos",11,12,null,null," =",null,12014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,14,0,391,-67,7,0,0,null," "]
[" ",31112,"12 a 13 anos",12,12,null,null," =",null,12015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,14,0,391,-67,6,0,0,null," "]
[" ",31112,"13 a 14 anos",13,12,null,null," =",null,12016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,14,0,391,-67,6,0,0,null," "]
[" ",31112,"14 a 15 anos",14,12,null,null," =",null,12017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,14,0,391,-67,5,0,0,null," "]
[" ",31112,"+ de 15 anos",15,12,null,null," =",null,12018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,14,0,391,-67,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,12019,null,{"$f":"SUM(L1202:L1217)","v":1},{"$f":"SUM(M1202:M1217)","v":14},{"$f":"SUM(N1202:N1217)","v":72},{"$f":"SUM(O1202:O1217)","v":1},{"$f":"SUM(L1218:O1218)","v":88},null,{"$f":"SUM(R1203:R1217)","v":0},{"$f":"SUM(S1203:S1217)","v":3},{"$f":"SUM(T1203:T1217)","v":8},{"$f":"SUM(U1203:U1217)","v":0},{"$f":"SUM(V1203:V1217)","v":8},null,{"$f":"SUM(X1202:X1217)","v":384},0,{"$f":"SUM(Z1202:Z1217)","v":72},391,-67,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,12020,null,{"$f":"SUMPRODUCT($D1202:$D1217,L1202:L1217)","v":1},{"$f":"SUMPRODUCT($D1202:$D1217,M1202:M1217)","v":52},{"$f":"SUMPRODUCT($D1202:$D1217,N1202:N1217)","v":317},{"$f":"SUMPRODUCT($D1202:$D1217,O1202:O1217)","v":5},{"$f":"SUM(L1219:O1219)","v":375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,12021,null,{"$f":"+L1219/L1218","v":1},{"$f":"+M1219/M1218","v":3.7142857142857144},{"$f":"+N1219/N1218","v":4.4027777777777777},{"$f":"+O1219/O1218","v":5},{"$f":"+P1219/P1218","v":4.2613636363636367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,12022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1125","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,12023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1222*100+E1223","v":31212},"0 a 1 ano",0,{"$f":"+E1217","v":12},null,null," =",null,12024,null,{"$f":"+L$15*L1202","v":0},809387.46,2356993.6,0,{"$f":"SUM(L1223:O1223)","v":3166381.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1223","v":31212},"1 a 2 anos",{"$f":"+D1223+1","v":1},{"$f":"+E1223","v":12},null,null," =",null,12025,null,270708.94,809387.46,2062369.4000000001,0,{"$f":"SUM(L1224:O1224)","v":3142465.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1224","v":31212},"2 a 3 anos",{"$f":"+D1224+1","v":2},{"$f":"+E1224","v":12},null,null," =",null,12026,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"3 a 4 anos",3,12,null,null," =",null,12027,null,0,0,3535490.4000000004,0,3535490.4000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"4 a 5 anos",4,12,null,null," =",null,12028,null,0,0,3240866.2,0,3240866.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"5 a 6 anos",5,12,null,null," =",null,12029,null,0,539591.64,2062369.4000000001,347758.2,2949719.24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"6 a 7 anos",6,12,null,null," =",null,12030,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"7 a 8 anos",7,12,null,null," =",null,12031,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"8 a 9 anos",8,12,null,null," =",null,12032,null,0,0,2356993.6,0,2356993.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"9 a 10 anos",9,12,null,null," =",null,12033,null,0,0,883872.60000000009,0,883872.60000000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"10 a 11 anos",10,12,null,null," =",null,12034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"11 a 12 anos",11,12,null,null," =",null,12035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"12 a 13 anos",12,12,null,null," =",null,12036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"13 a 14 anos",13,12,null,null," =",null,12037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"14 a 15 anos",14,12,null,null," =",null,12038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31212,"+ de 15 anos",15,12,null,null," =",null,12039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,12040,null,{"$f":"SUM(L1223:L1238)","v":270708.94},{"$f":"SUM(M1223:M1238)","v":3777141.48},{"$f":"SUM(N1223:N1238)","v":21212942.400000006},{"$f":"SUM(O1223:O1238)","v":347758.2},{"$f":"SUM(P1223:P1238)","v":25608551.020000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,12041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1144","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,12042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1241*100+E1242","v":31312},"0 a 1 ano",0,{"$f":"+E1236","v":12},null,null," =",null,12043,null,{"$f":"+L1223*-L$24","v":0},{"$f":"+M1223*-M$24","v":-85997.417624999987},{"$f":"+N1223*-N$24","v":-212129.424},{"$f":"+O1223*-O$24","v":0},{"$f":"SUM(L1242:O1242)","v":-298126.841625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1242","v":31312},"1 a 2 anos",{"$f":"+D1242+1","v":1},{"$f":"+E1242","v":12},null,null," =",null,12044,null,{"$f":"+L1224*-L$25","v":-28762.824874999998},{"$f":"+M1224*-M$25","v":-85997.417624999987},{"$f":"+N1224*-N$25","v":-185613.24600000004},{"$f":"+O1224*-O$25","v":0},{"$f":"SUM(L1243:O1243)","v":-300373.48850000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1243","v":31312},"2 a 3 anos",{"$f":"+D1243+1","v":2},{"$f":"+E1243","v":12},null,null," =",null,12045,null,{"$f":"+L1225*-L$26","v":0},{"$f":"+M1225*-M$26","v":0},{"$f":"+N1225*-N$26","v":0},{"$f":"+O1225*-O$26","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"3 a 4 anos",3,12,null,null," =",null,12046,null,{"$f":"+L1226*-L$27","v":0},{"$f":"+M1226*-M$27","v":0},{"$f":"+N1226*-N$27","v":-318194.13600000006},{"$f":"+O1226*-O$27","v":0},-318194.13600000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"4 a 5 anos",4,12,null,null," =",null,12047,null,{"$f":"+L1227*-L$28","v":0},{"$f":"+M1227*-M$28","v":0},{"$f":"+N1227*-N$28","v":-291677.9580000001},{"$f":"+O1227*-O$28","v":0},-291677.9580000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"5 a 6 anos",5,12,null,null," =",null,12048,null,{"$f":"+L1228*-L$29","v":0},{"$f":"+M1228*-M$29","v":-57331.611749999996},{"$f":"+N1228*-N$29","v":-185613.24600000007},{"$f":"+O1228*-O$29","v":-31298.238000000008},-274243.09575000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"6 a 7 anos",6,12,null,null," =",null,12049,null,{"$f":"+L1229*-L$30","v":0},{"$f":"+M1229*-M$30","v":-85997.417624999987},{"$f":"+N1229*-N$30","v":-212129.42400000006},{"$f":"+O1229*-O$30","v":0},-298126.84162500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"7 a 8 anos",7,12,null,null," =",null,12050,null,{"$f":"+L1230*-L$31","v":0},{"$f":"+M1230*-M$31","v":-85997.417624999987},{"$f":"+N1230*-N$31","v":-212129.42400000006},{"$f":"+O1230*-O$31","v":0},-298126.84162500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"8 a 9 anos",8,12,null,null," =",null,12051,null,{"$f":"+L1231*-L$32","v":0},{"$f":"+M1231*-M$32","v":0},{"$f":"+N1231*-N$32","v":-212129.42400000006},{"$f":"+O1231*-O$32","v":0},-212129.42400000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"9 a 10 anos",9,12,null,null," =",null,12052,null,{"$f":"+L1232*-L$33","v":0},{"$f":"+M1232*-M$33","v":0},{"$f":"+N1232*-N$33","v":-79548.534000000029},{"$f":"+O1232*-O$33","v":0},-79548.534000000029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"10 a 11 anos",10,12,null,null," =",null,12053,null,{"$f":"+L1233*-L$34","v":0},{"$f":"+M1233*-M$34","v":0},{"$f":"+N1233*-N$34","v":0},{"$f":"+O1233*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"11 a 12 anos",11,12,null,null," =",null,12054,null,{"$f":"+L1234*-L$35","v":0},{"$f":"+M1234*-M$35","v":0},{"$f":"+N1234*-N$35","v":0},{"$f":"+O1234*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"12 a 13 anos",12,12,null,null," =",null,12055,null,{"$f":"+L1235*-L$36","v":0},{"$f":"+M1235*-M$36","v":0},{"$f":"+N1235*-N$36","v":0},{"$f":"+O1235*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"13 a 14 anos",13,12,null,null," =",null,12056,null,{"$f":"+L1236*-L$37","v":0},{"$f":"+M1236*-M$37","v":0},{"$f":"+N1236*-N$37","v":0},{"$f":"+O1236*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"14 a 15 anos",14,12,null,null," =",null,12057,null,{"$f":"+L1237*-L$38","v":0},{"$f":"+M1237*-M$38","v":0},{"$f":"+N1237*-N$38","v":0},{"$f":"+O1237*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31312,"+ de 15 anos",15,12,null,null," =",null,12058,null,{"$f":"+L1238*-L$39","v":0},{"$f":"+M1238*-M$39","v":0},{"$f":"+N1238*-N$39","v":0},{"$f":"+O1238*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,12059,null,{"$f":"SUM(L1242:L1257)","v":-28762.824874999998},{"$f":"SUM(M1242:M1257)","v":-401321.28224999999},{"$f":"SUM(N1242:N1257)","v":-1909164.8160000006},{"$f":"SUM(O1242:O1257)","v":-31298.238000000008},{"$f":"SUM(P1242:P1257)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,12060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1163","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,12061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1260*100+E1261","v":31412},"0 a 1 ano",0,{"$f":"+E1238","v":12},null,null," =",null,12062,null,{"$f":"+L1223*-L$61","v":0},{"$f":"+M1223*-M$61","v":-85997.417624999987},{"$f":"+N1223*-N$61","v":-212129.424},{"$f":"+O1223*-O$61","v":0},{"$f":"SUM(L1261:O1261)","v":-298126.841625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1261","v":31412},"1 a 2 anos",{"$f":"+D1261+1","v":1},{"$f":"+E1261","v":12},null,null," =",null,12063,null,{"$f":"+L1224*-L$62","v":-57525.649749999997},{"$f":"+M1224*-M$62","v":-171994.83524999997},{"$f":"+N1224*-N$62","v":-371226.49200000003},{"$f":"+O1224*-O$62","v":0},{"$f":"SUM(L1262:O1262)","v":-600746.97699999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1262","v":31412},"2 a 3 anos",{"$f":"+D1262+1","v":2},{"$f":"+E1262","v":12},null,null," =",null,12064,null,{"$f":"+L1225*-L$63","v":0},{"$f":"+M1225*-M$63","v":0},{"$f":"+N1225*-N$63","v":0},{"$f":"+O1225*-O$63","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"3 a 4 anos",3,12,null,null," =",null,{"$f":"+J1263+1","v":12065},null,{"$f":"+L1226*-L$64","v":0},{"$f":"+M1226*-M$64","v":0},{"$f":"+N1226*-N$64","v":-1272776.5440000002},{"$f":"+O1226*-O$64","v":0},-1272776.5440000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"4 a 5 anos",4,12,null,null," =",null,12066,null,{"$f":"+L1227*-L$65","v":0},{"$f":"+M1227*-M$65","v":0},{"$f":"+N1227*-N$65","v":-1458389.7900000003},{"$f":"+O1227*-O$65","v":0},-1458389.7900000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"5 a 6 anos",5,12,null,null," =",null,12067,null,{"$f":"+L1228*-L$66","v":0},{"$f":"+M1228*-M$66","v":-343989.67050000001},{"$f":"+N1228*-N$66","v":-1113679.4760000003},{"$f":"+O1228*-O$66","v":-187789.42800000001},-1645458.5745000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"6 a 7 anos",6,12,null,null," =",null,12068,null,{"$f":"+L1229*-L$67","v":0},{"$f":"+M1229*-M$67","v":-601981.9233749999},{"$f":"+N1229*-N$67","v":-1484905.9680000003},{"$f":"+O1229*-O$67","v":0},-2086887.8913750001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"7 a 8 anos",7,12,null,null," =",null,12069,null,{"$f":"+L1230*-L$68","v":0},{"$f":"+M1230*-M$68","v":-687979.3409999999},{"$f":"+N1230*-N$68","v":-1697035.3920000005},{"$f":"+O1230*-O$68","v":0},-2385014.7330000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"8 a 9 anos",8,12,null,null," =",null,12070,null,{"$f":"+L1231*-L$69","v":0},{"$f":"+M1231*-M$69","v":0},{"$f":"+N1231*-N$69","v":-1909164.8160000008},{"$f":"+O1231*-O$69","v":0},-1909164.8160000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"9 a 10 anos",9,12,null,null," =",null,12071,null,{"$f":"+L1232*-L$70","v":0},{"$f":"+M1232*-M$70","v":0},{"$f":"+N1232*-N$70","v":-795485.34000000043},{"$f":"+O1232*-O$70","v":0},-795485.34000000043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"10 a 11 anos",10,12,null,null," =",null,12072,null,{"$f":"+L1233*-L$71","v":0},{"$f":"+M1233*-M$71","v":0},{"$f":"+N1233*-N$71","v":0},{"$f":"+O1233*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"11 a 12 anos",11,12,null,null," =",null,12073,null,{"$f":"+L1234*-L$72","v":0},{"$f":"+M1234*-M$72","v":0},{"$f":"+N1234*-N$72","v":0},{"$f":"+O1234*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"12 a 13 anos",12,12,null,null," =",null,12074,null,{"$f":"+L1235*-L$73","v":0},{"$f":"+M1235*-M$73","v":0},{"$f":"+N1235*-N$73","v":0},{"$f":"+O1235*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"13 a 14 anos",13,12,null,null," =",null,12075,null,{"$f":"+L1236*-L$74","v":0},{"$f":"+M1236*-M$74","v":0},{"$f":"+N1236*-N$74","v":0},{"$f":"+O1236*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"14 a 15 anos",14,12,null,null," =",null,12076,null,{"$f":"+L1237*-L$75","v":0},{"$f":"+M1237*-M$75","v":0},{"$f":"+N1237*-N$75","v":0},{"$f":"+O1237*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31412,"+ de 15 anos",15,12,null,null," =",null,12077,null,{"$f":"+L1238*-L$76","v":0},{"$f":"+M1238*-M$76","v":0},{"$f":"+N1238*-N$76","v":0},{"$f":"+O1238*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,12078,null,{"$f":"SUM(L1261:L1276)","v":-57525.649749999997},{"$f":"SUM(M1261:M1276)","v":-1891943.18775},{"$f":"SUM(N1261:N1276)","v":-10314793.242000002},{"$f":"SUM(O1261:O1276)","v":-187789.42800000001},{"$f":"SUM(P1261:P1276)","v":-12452051.507500002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,12079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1182","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,12080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1279*100+E1280","v":31512},"Saldo inicial",null,{"$f":"+E1276","v":12},null,null," =",null,12081,null,{"$f":"+L1186","v":270708.94},{"$f":"+M1186","v":3777141.48},{"$f":"+N1186","v":21212942.399999999},{"$f":"+O1186","v":347758.2},{"$f":"SUM(L1280:O1280)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1280","v":31512},"Aquisições",null,{"$f":"+E1280","v":12},null,null," =",null,12082,null,{"$f":"+L1223","v":0},{"$f":"+M1223","v":809387.46},{"$f":"+N1223","v":2356993.6},{"$f":"+O1223","v":0},{"$f":"SUM(L1281:O1281)","v":3166381.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1281","v":31512},"Baixa",null,{"$f":"+E1281","v":12},null,null," =",null,12083,null,{"$f":"-L1280-L1281+L1283","v":0},{"$f":"-M1280-M1281+M1283","v":-809387.4599999995},{"$f":"-N1280-N1281+N1283","v":-2356993.599999994},{"$f":"-O1280-O1281+O1283","v":0},{"$f":"SUM(L1282:O1282)","v":-3166381.0599999935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1282","v":31512},"Saldo final",null,12,null,null," =",null,12084,null,{"$f":"+L1239","v":270708.94},{"$f":"+M1239","v":3777141.48},{"$f":"+N1239","v":21212942.400000006},{"$f":"+O1239","v":347758.2},{"$f":"SUM(L1283:O1283)","v":25608551.020000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,12,null,null,null,null,12085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1188","v":316},"DEPRECIAÇÃO ACUMULADA",null,12,null,null,null,null,12086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1285*100+E1286","v":31612},"Saldo inicial",null,12,null,null," =",null,12087,null,{"$f":"+L1192","v":-28762.824874999998},{"$f":"+M1192","v":-2178601.2464999999},{"$f":"+N1192","v":-10367825.598000005},{"$f":"+O1192","v":-156491.19000000003},{"$f":"SUM(L1286:O1286)","v":-12731680.859375004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1286","v":31612},"Depreciação do Ano",null,12,null,null," =",null,12088,null,{"$f":"+L1258","v":-28762.824874999998},{"$f":"+M1258","v":-401321.28224999999},{"$f":"+N1258","v":-1909164.8160000006},{"$f":"+O1258","v":-31298.238000000008},{"$f":"SUM(L1287:O1287)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1287","v":31612},"Baixa Depreciação",null,12,null,null," =",null,12089,null,{"$f":"+L1289-L1286-L1287","v":0},{"$f":"+M1289-M1286-M1287","v":687979.34099999978},{"$f":"+N1289-N1286-N1287","v":1962197.172000003},{"$f":"+O1289-O1286-O1287","v":0},{"$f":"SUM(L1288:O1288)","v":2650176.5130000031},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1288","v":31612},"Saldo final da Depreciação",null,12,null,null,null,null,12090,null,{"$f":"+L1277","v":-57525.649749999997},{"$f":"+M1277","v":-1891943.18775},{"$f":"+N1277","v":-10314793.242000002},{"$f":"+O1277","v":-187789.42800000001},{"$f":"SUM(L1289:O1289)","v":-12452051.507500002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,12,null,null,null,null,12091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,12,null,null," =",null,12092,null,{"$f":"+L1283+L1289","v":213183.29025000002},{"$f":"+M1283+M1289","v":1885198.2922499999},{"$f":"+N1283+N1289","v":10898149.158000004},{"$f":"+O1283+O1289","v":159968.772},{"$f":"SUM(L1291:O1291)","v":13156499.512500003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,12,null,null,null,null,12093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,12,null,null,null,null,12094,null,{"$f":"-L1282-L1288","v":0},{"$f":"-M1282-M1288","v":121408.11899999972},{"$f":"-N1282-N1288","v":394796.42799999099},{"$f":"-O1282-O1288","v":0},{"$f":"SUM(L1293:O1293)","v":516204.54699999071},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,12,null,null,null,null,12095,null,{"$f":"+L1282+L1288","v":0},{"$f":"+M1282+M1288","v":-121408.11899999972},{"$f":"+N1282+N1288","v":-394796.42799999099},{"$f":"+O1282+O1288","v":0},{"$f":"SUM(L1294:O1294)","v":-516204.54699999071},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1291+1","v":13},null,null,null,null,{"$f":"+E1296*1000","v":13000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1296+1","v":13001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1201","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1296","v":13},null,null,null,null,13002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$152","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1298*100+E1299","v":31113},"0 a 1 ano",0,{"$f":"+E1298","v":13},null,null," =",null,13003,null,{"$f":"+R1299","v":0},{"$f":"+S1299","v":3},{"$f":"+T1299","v":7},{"$f":"+U1299","v":0},{"$f":"SUM(L1299:O1299)","v":10},null,{"$f":"+R1315","v":0},{"$f":"+S1315","v":3},{"$f":"+T1315","v":7},{"$f":"+U1315","v":0},{"$f":"SUM(R1299:U1299)","v":10},null,0,{"$f":"+Y1298-X1299+(T1299*D1299)","v":324},0,0,{"$f":"+Y$231-AA1299","v":324},0,{"$f":"IF(AB1299+1>0,0,IF(Z1299<AC1299,Z1299,AC1299)-AE1300)","v":0},0,null," "]
[" ",{"$f":"+B1299","v":31113},"1 a 2 anos",{"$f":"+D1299+1","v":1},{"$f":"+E1299","v":13},null,null," =",null,13004,null,{"$f":"+L1202-R1300","v":0},{"$f":"+M1202-S1300","v":3},{"$f":"+N1202-T1300","v":8},{"$f":"+O1202-U1300","v":0},{"$f":"SUM(L1300:O1300)","v":11},null,{"$f":"IF($D1300>R$17-1,L1202,0)","v":0},{"$f":"IF($D1300>S$17-1,M1202,0)","v":0},{"$f":"+AD1300","v":0},{"$f":"IF($D1300>U$17-1,O1202,0)","v":0},{"$f":"+AD1300","v":0},null,{"$f":"+N1203*($D1300+1)","v":14},310,{"$f":"+N1202","v":8},{"$f":"+Z1300*D1300+AA1299","v":8},316,{"$f":"ROUNDUP(-AB1300/D1300,0)+AE1301","v":-309},0,{"$f":"+T1300+AE1301","v":7},null," "]
[" ",{"$f":"+B1300","v":31113},"2 a 3 anos",{"$f":"+D1300+1","v":2},{"$f":"+E1300","v":13},null,null," =",null,13005,null,{"$f":"+L1203-R1301","v":1},3,7,0,11,null,0,0,0,0,0,null,{"$f":"+N1204*($D1301+1)","v":0},310,{"$f":"+N1203","v":7},22,302,-144,0,7,null," "]
[" ",31113,"3 a 4 anos",3,13,null,null," =",null,13006,null,0,0,0,0,0,null,0,0,0,0,0,null,48,262,0,22,302,-94,0,7,null," "]
[" ",31113,"4 a 5 anos",4,13,null,null," =",null,13007,null,0,0,12,0,12,null,0,0,0,0,0,null,55,207,12,70,254,-57,0,7,null," "]
[" ",31113,"5 a 6 anos",5,13,null,null," =",null,13008,null,0,0,11,0,11,null,0,0,0,0,0,null,42,165,11,125,199,-33,0,7,null," "]
[" ",31113,"6 a 7 anos",6,13,null,null," =",null,13009,null,0,2,7,1,10,null,0,0,0,0,0,null,56,109,7,167,157,-20,0,7,null," "]
[" ",31113,"7 a 8 anos",7,13,null,null," =",null,13010,null,0,3,8,0,11,null,0,0,0,0,0,null,64,45,8,223,101,-8,0,7,null," "]
[" ",31113,"8 a 9 anos",8,13,null,null," =",null,13011,null,0,0,8,0,8,null,0,3,0,0,0,null,72,-27,8,287,37,2,0,7,null," "]
[" ",31113,"9 a 10 anos",9,13,null,null," =",null,13012,null,0,0,4,0,4,null,0,0,{"$f":"+AD1308","v":4},0,{"$f":"+AD1308","v":4},null,30,{"$f":"+Y1307-X1308+(T1308*D1308)","v":-21},8,359,-35,7,4,7,null," "]
[" ",31113,"10 a 11 anos",10,13,null,null," =",null,13013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1309","v":3},0,{"$f":"SUM(R1309:U1309)","v":3},null,0,9,3,389,-65,7,{"$f":"IF(AB1309+1>0,0,IF(Z1309-AC1309,Z1309,AC1309)-AE1310)","v":3},3,null," "]
[" ",31113,"11 a 12 anos",11,13,null,null," =",null,13014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,389,-65,6,0,0,null," "]
[" ",31113,"12 a 13 anos",12,13,null,null," =",null,13015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,389,-65,6,0,0,null," "]
[" ",31113,"13 a 14 anos",13,13,null,null," =",null,13016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,389,-65,5,0,0,null," "]
[" ",31113,"14 a 15 anos",14,13,null,null," =",null,13017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,389,-65,5,0,0,null," "]
[" ",31113,"+ de 15 anos",15,13,null,null," =",null,13018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,9,0,389,-65,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,13019,null,{"$f":"SUM(L1299:L1314)","v":1},{"$f":"SUM(M1299:M1314)","v":14},{"$f":"SUM(N1299:N1314)","v":72},{"$f":"SUM(O1299:O1314)","v":1},{"$f":"SUM(L1315:O1315)","v":88},null,{"$f":"SUM(R1300:R1314)","v":0},{"$f":"SUM(S1300:S1314)","v":3},{"$f":"SUM(T1300:T1314)","v":7},{"$f":"SUM(U1300:U1314)","v":0},{"$f":"SUM(V1300:V1314)","v":7},null,{"$f":"SUM(X1299:X1314)","v":381},0,{"$f":"SUM(Z1299:Z1314)","v":72},389,-65,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,13020,null,{"$f":"SUMPRODUCT($D1299:$D1314,L1299:L1314)","v":2},{"$f":"SUMPRODUCT($D1299:$D1314,M1299:M1314)","v":42},{"$f":"SUMPRODUCT($D1299:$D1314,N1299:N1314)","v":323},{"$f":"SUMPRODUCT($D1299:$D1314,O1299:O1314)","v":6},{"$f":"SUM(L1316:O1316)","v":373},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,13021,null,{"$f":"+L1316/L1315","v":2},{"$f":"+M1316/M1315","v":3},{"$f":"+N1316/N1315","v":4.4861111111111107},{"$f":"+O1316/O1315","v":6},{"$f":"+P1316/P1315","v":4.2386363636363633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,13022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1222","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,13023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1319*100+E1320","v":31213},"0 a 1 ano",0,{"$f":"+E1314","v":13},null,null," =",null,13024,null,{"$f":"+L$15*L1299","v":0},809387.46,2062369.4000000001,0,{"$f":"SUM(L1320:O1320)","v":2871756.8600000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1320","v":31213},"1 a 2 anos",{"$f":"+D1320+1","v":1},{"$f":"+E1320","v":13},null,null," =",null,13025,null,0,809387.46,2356993.6,0,{"$f":"SUM(L1321:O1321)","v":3166381.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1321","v":31213},"2 a 3 anos",{"$f":"+D1321+1","v":2},{"$f":"+E1321","v":13},null,null," =",null,13026,null,270708.94,809387.46,2062369.4000000001,0,3142465.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"3 a 4 anos",3,13,null,null," =",null,13027,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"4 a 5 anos",4,13,null,null," =",null,13028,null,0,0,3535490.4000000004,0,3535490.4000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"5 a 6 anos",5,13,null,null," =",null,13029,null,0,0,3240866.2,0,3240866.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"6 a 7 anos",6,13,null,null," =",null,13030,null,0,539591.64,2062369.4000000001,347758.2,2949719.24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"7 a 8 anos",7,13,null,null," =",null,13031,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"8 a 9 anos",8,13,null,null," =",null,13032,null,0,0,2356993.6,0,2356993.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"9 a 10 anos",9,13,null,null," =",null,13033,null,0,0,1178496.8,0,1178496.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"10 a 11 anos",10,13,null,null," =",null,13034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"11 a 12 anos",11,13,null,null," =",null,13035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"12 a 13 anos",12,13,null,null," =",null,13036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"13 a 14 anos",13,13,null,null," =",null,13037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"14 a 15 anos",14,13,null,null," =",null,13038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31213,"+ de 15 anos",15,13,null,null," =",null,13039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,13040,null,{"$f":"SUM(L1320:L1335)","v":270708.94},{"$f":"SUM(M1320:M1335)","v":3777141.48},{"$f":"SUM(N1320:N1335)","v":21212942.400000002},{"$f":"SUM(O1320:O1335)","v":347758.2},{"$f":"SUM(P1320:P1335)","v":25608551.020000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,13041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1241","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,13042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1338*100+E1339","v":31313},"0 a 1 ano",0,{"$f":"+E1333","v":13},null,null," =",null,13043,null,{"$f":"+L1320*-L$24","v":0},{"$f":"+M1320*-M$24","v":-85997.417624999987},{"$f":"+N1320*-N$24","v":-185613.24600000001},{"$f":"+O1320*-O$24","v":0},{"$f":"SUM(L1339:O1339)","v":-271610.66362499999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1339","v":31313},"1 a 2 anos",{"$f":"+D1339+1","v":1},{"$f":"+E1339","v":13},null,null," =",null,13044,null,{"$f":"+L1321*-L$25","v":0},{"$f":"+M1321*-M$25","v":-85997.417624999987},{"$f":"+N1321*-N$25","v":-212129.42400000003},{"$f":"+O1321*-O$25","v":0},{"$f":"SUM(L1340:O1340)","v":-298126.841625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1340","v":31313},"2 a 3 anos",{"$f":"+D1340+1","v":2},{"$f":"+E1340","v":13},null,null," =",null,13045,null,{"$f":"+L1322*-L$26","v":-28762.824875000002},{"$f":"+M1322*-M$26","v":-85997.417625000002},{"$f":"+N1322*-N$26","v":-185613.24600000004},{"$f":"+O1322*-O$26","v":0},-300373.48850000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"3 a 4 anos",3,13,null,null," =",null,13046,null,{"$f":"+L1323*-L$27","v":0},{"$f":"+M1323*-M$27","v":0},{"$f":"+N1323*-N$27","v":0},{"$f":"+O1323*-O$27","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"4 a 5 anos",4,13,null,null," =",null,13047,null,{"$f":"+L1324*-L$28","v":0},{"$f":"+M1324*-M$28","v":0},{"$f":"+N1324*-N$28","v":-318194.13600000012},{"$f":"+O1324*-O$28","v":0},-318194.13600000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"5 a 6 anos",5,13,null,null," =",null,13048,null,{"$f":"+L1325*-L$29","v":0},{"$f":"+M1325*-M$29","v":0},{"$f":"+N1325*-N$29","v":-291677.9580000001},{"$f":"+O1325*-O$29","v":0},-291677.9580000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"6 a 7 anos",6,13,null,null," =",null,13049,null,{"$f":"+L1326*-L$30","v":0},{"$f":"+M1326*-M$30","v":-57331.611749999989},{"$f":"+N1326*-N$30","v":-185613.24600000007},{"$f":"+O1326*-O$30","v":-31298.238000000008},-274243.09575000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"7 a 8 anos",7,13,null,null," =",null,13050,null,{"$f":"+L1327*-L$31","v":0},{"$f":"+M1327*-M$31","v":-85997.417624999987},{"$f":"+N1327*-N$31","v":-212129.42400000006},{"$f":"+O1327*-O$31","v":0},-298126.84162500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"8 a 9 anos",8,13,null,null," =",null,13051,null,{"$f":"+L1328*-L$32","v":0},{"$f":"+M1328*-M$32","v":0},{"$f":"+N1328*-N$32","v":-212129.42400000006},{"$f":"+O1328*-O$32","v":0},-212129.42400000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"9 a 10 anos",9,13,null,null," =",null,13052,null,{"$f":"+L1329*-L$33","v":0},{"$f":"+M1329*-M$33","v":0},{"$f":"+N1329*-N$33","v":-106064.71200000003},{"$f":"+O1329*-O$33","v":0},-106064.71200000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"10 a 11 anos",10,13,null,null," =",null,13053,null,{"$f":"+L1330*-L$34","v":0},{"$f":"+M1330*-M$34","v":0},{"$f":"+N1330*-N$34","v":0},{"$f":"+O1330*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"11 a 12 anos",11,13,null,null," =",null,13054,null,{"$f":"+L1331*-L$35","v":0},{"$f":"+M1331*-M$35","v":0},{"$f":"+N1331*-N$35","v":0},{"$f":"+O1331*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"12 a 13 anos",12,13,null,null," =",null,13055,null,{"$f":"+L1332*-L$36","v":0},{"$f":"+M1332*-M$36","v":0},{"$f":"+N1332*-N$36","v":0},{"$f":"+O1332*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"13 a 14 anos",13,13,null,null," =",null,13056,null,{"$f":"+L1333*-L$37","v":0},{"$f":"+M1333*-M$37","v":0},{"$f":"+N1333*-N$37","v":0},{"$f":"+O1333*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"14 a 15 anos",14,13,null,null," =",null,13057,null,{"$f":"+L1334*-L$38","v":0},{"$f":"+M1334*-M$38","v":0},{"$f":"+N1334*-N$38","v":0},{"$f":"+O1334*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31313,"+ de 15 anos",15,13,null,null," =",null,13058,null,{"$f":"+L1335*-L$39","v":0},{"$f":"+M1335*-M$39","v":0},{"$f":"+N1335*-N$39","v":0},{"$f":"+O1335*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,13059,null,{"$f":"SUM(L1339:L1354)","v":-28762.824875000002},{"$f":"SUM(M1339:M1354)","v":-401321.28224999999},{"$f":"SUM(N1339:N1354)","v":-1909164.8160000006},{"$f":"SUM(O1339:O1354)","v":-31298.238000000008},{"$f":"SUM(P1339:P1354)","v":-2370547.1611250001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,13060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1260","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,13061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1357*100+E1358","v":31413},"0 a 1 ano",0,{"$f":"+E1335","v":13},null,null," =",null,13062,null,{"$f":"+L1320*-L$61","v":0},{"$f":"+M1320*-M$61","v":-85997.417624999987},{"$f":"+N1320*-N$61","v":-185613.24600000001},{"$f":"+O1320*-O$61","v":0},{"$f":"SUM(L1358:O1358)","v":-271610.66362499999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1358","v":31413},"1 a 2 anos",{"$f":"+D1358+1","v":1},{"$f":"+E1358","v":13},null,null," =",null,13063,null,{"$f":"+L1321*-L$62","v":0},{"$f":"+M1321*-M$62","v":-171994.83524999997},{"$f":"+N1321*-N$62","v":-424258.848},{"$f":"+O1321*-O$62","v":0},{"$f":"SUM(L1359:O1359)","v":-596253.68325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1359","v":31413},"2 a 3 anos",{"$f":"+D1359+1","v":2},{"$f":"+E1359","v":13},null,null," =",null,13064,null,{"$f":"+L1322*-L$63","v":-86288.474624999988},{"$f":"+M1322*-M$63","v":-257992.25287499998},{"$f":"+N1322*-N$63","v":-556839.73800000013},{"$f":"+O1322*-O$63","v":0},-901120.46550000017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"3 a 4 anos",3,13,null,null," =",null,{"$f":"+J1360+1","v":13065},null,{"$f":"+L1323*-L$64","v":0},{"$f":"+M1323*-M$64","v":0},{"$f":"+N1323*-N$64","v":0},{"$f":"+O1323*-O$64","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"4 a 5 anos",4,13,null,null," =",null,13066,null,{"$f":"+L1324*-L$65","v":0},{"$f":"+M1324*-M$65","v":0},{"$f":"+N1324*-N$65","v":-1590970.6800000004},{"$f":"+O1324*-O$65","v":0},-1590970.6800000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"5 a 6 anos",5,13,null,null," =",null,13067,null,{"$f":"+L1325*-L$66","v":0},{"$f":"+M1325*-M$66","v":0},{"$f":"+N1325*-N$66","v":-1750067.7480000001},{"$f":"+O1325*-O$66","v":0},-1750067.7480000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"6 a 7 anos",6,13,null,null," =",null,13068,null,{"$f":"+L1326*-L$67","v":0},{"$f":"+M1326*-M$67","v":-401321.28224999999},{"$f":"+N1326*-N$67","v":-1299292.7220000003},{"$f":"+O1326*-O$67","v":-219087.66600000006},-1919701.6702500002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"7 a 8 anos",7,13,null,null," =",null,13069,null,{"$f":"+L1327*-L$68","v":0},{"$f":"+M1327*-M$68","v":-687979.3409999999},{"$f":"+N1327*-N$68","v":-1697035.3920000005},{"$f":"+O1327*-O$68","v":0},-2385014.7330000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"8 a 9 anos",8,13,null,null," =",null,13070,null,{"$f":"+L1328*-L$69","v":0},{"$f":"+M1328*-M$69","v":0},{"$f":"+N1328*-N$69","v":-1909164.8160000008},{"$f":"+O1328*-O$69","v":0},-1909164.8160000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"9 a 10 anos",9,13,null,null," =",null,13071,null,{"$f":"+L1329*-L$70","v":0},{"$f":"+M1329*-M$70","v":0},{"$f":"+N1329*-N$70","v":-1060647.1200000003},{"$f":"+O1329*-O$70","v":0},-1060647.1200000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"10 a 11 anos",10,13,null,null," =",null,13072,null,{"$f":"+L1330*-L$71","v":0},{"$f":"+M1330*-M$71","v":0},{"$f":"+N1330*-N$71","v":0},{"$f":"+O1330*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"11 a 12 anos",11,13,null,null," =",null,13073,null,{"$f":"+L1331*-L$72","v":0},{"$f":"+M1331*-M$72","v":0},{"$f":"+N1331*-N$72","v":0},{"$f":"+O1331*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"12 a 13 anos",12,13,null,null," =",null,13074,null,{"$f":"+L1332*-L$73","v":0},{"$f":"+M1332*-M$73","v":0},{"$f":"+N1332*-N$73","v":0},{"$f":"+O1332*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"13 a 14 anos",13,13,null,null," =",null,13075,null,{"$f":"+L1333*-L$74","v":0},{"$f":"+M1333*-M$74","v":0},{"$f":"+N1333*-N$74","v":0},{"$f":"+O1333*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"14 a 15 anos",14,13,null,null," =",null,13076,null,{"$f":"+L1334*-L$75","v":0},{"$f":"+M1334*-M$75","v":0},{"$f":"+N1334*-N$75","v":0},{"$f":"+O1334*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31413,"+ de 15 anos",15,13,null,null," =",null,13077,null,{"$f":"+L1335*-L$76","v":0},{"$f":"+M1335*-M$76","v":0},{"$f":"+N1335*-N$76","v":0},{"$f":"+O1335*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,13078,null,{"$f":"SUM(L1358:L1373)","v":-86288.474624999988},{"$f":"SUM(M1358:M1373)","v":-1605285.1289999997},{"$f":"SUM(N1358:N1373)","v":-10473890.310000004},{"$f":"SUM(O1358:O1373)","v":-219087.66600000006},{"$f":"SUM(P1358:P1373)","v":-12384551.579625005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,13079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1279","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,13080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1376*100+E1377","v":31513},"Saldo inicial",null,{"$f":"+E1373","v":13},null,null," =",null,13081,null,{"$f":"+L1283","v":270708.94},{"$f":"+M1283","v":3777141.48},{"$f":"+N1283","v":21212942.400000006},{"$f":"+O1283","v":347758.2},{"$f":"SUM(L1377:O1377)","v":25608551.020000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1377","v":31513},"Aquisições",null,{"$f":"+E1377","v":13},null,null," =",null,13082,null,{"$f":"+L1320","v":0},{"$f":"+M1320","v":809387.46},{"$f":"+N1320","v":2062369.4000000001},{"$f":"+O1320","v":0},{"$f":"SUM(L1378:O1378)","v":2871756.8600000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1378","v":31513},"Baixa",null,{"$f":"+E1378","v":13},null,null," =",null,13083,null,{"$f":"-L1377-L1378+L1380","v":0},{"$f":"-M1377-M1378+M1380","v":-809387.4599999995},{"$f":"-N1377-N1378+N1380","v":-2062369.4000000022},{"$f":"-O1377-O1378+O1380","v":0},{"$f":"SUM(L1379:O1379)","v":-2871756.8600000017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1379","v":31513},"Saldo final",null,13,null,null," =",null,13084,null,{"$f":"+L1336","v":270708.94},{"$f":"+M1336","v":3777141.48},{"$f":"+N1336","v":21212942.400000002},{"$f":"+O1336","v":347758.2},{"$f":"SUM(L1380:O1380)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,13,null,null,null,null,13085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1285","v":316},"DEPRECIAÇÃO ACUMULADA",null,13,null,null,null,null,13086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1382*100+E1383","v":31613},"Saldo inicial",null,13,null,null," =",null,13087,null,{"$f":"+L1289","v":-57525.649749999997},{"$f":"+M1289","v":-1891943.18775},{"$f":"+N1289","v":-10314793.242000002},{"$f":"+O1289","v":-187789.42800000001},{"$f":"SUM(L1383:O1383)","v":-12452051.507500002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1383","v":31613},"Depreciação do Ano",null,13,null,null," =",null,13088,null,{"$f":"+L1355","v":-28762.824875000002},{"$f":"+M1355","v":-401321.28224999999},{"$f":"+N1355","v":-1909164.8160000006},{"$f":"+O1355","v":-31298.238000000008},{"$f":"SUM(L1384:O1384)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1384","v":31613},"Baixa Depreciação",null,13,null,null," =",null,13089,null,{"$f":"+L1386-L1383-L1384","v":0},{"$f":"+M1386-M1383-M1384","v":687979.34100000025},{"$f":"+N1386-N1383-N1384","v":1750067.7479999987},{"$f":"+O1386-O1383-O1384","v":-3.2741809263825417E-11},{"$f":"SUM(L1385:O1385)","v":2438047.0889999988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1385","v":31613},"Saldo final da Depreciação",null,13,null,null,null,null,13090,null,{"$f":"+L1374","v":-86288.474624999988},{"$f":"+M1374","v":-1605285.1289999997},{"$f":"+N1374","v":-10473890.310000004},{"$f":"+O1374","v":-219087.66600000006},{"$f":"SUM(L1386:O1386)","v":-12384551.579625003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,13,null,null,null,null,13091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,13,null,null," =",null,13092,null,{"$f":"+L1380+L1386","v":184420.46537500003},{"$f":"+M1380+M1386","v":2171856.3510000003},{"$f":"+N1380+N1386","v":10739052.089999998},{"$f":"+O1380+O1386","v":128670.53399999996},{"$f":"SUM(L1388:O1388)","v":13223999.440374998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,13,null,null,null,null,13093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,13,null,null,null,null,13094,null,{"$f":"-L1379-L1385","v":0},{"$f":"-M1379-M1385","v":121408.11899999925},{"$f":"-N1379-N1385","v":312301.65200000349},{"$f":"-O1379-O1385","v":3.2741809263825417E-11},{"$f":"SUM(L1390:O1390)","v":433709.7710000028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,13,null,null,null,null,13095,null,{"$f":"+L1379+L1385","v":0},{"$f":"+M1379+M1385","v":-121408.11899999925},{"$f":"+N1379+N1385","v":-312301.65200000349},{"$f":"+O1379+O1385","v":-3.2741809263825417E-11},{"$f":"SUM(L1391:O1391)","v":-433709.7710000028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1388+1","v":14},null,null,null,null,{"$f":"+E1393*1000","v":14000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1393+1","v":14001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1298","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1393","v":14},null,null,null,null,14002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$152","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1395*100+E1396","v":31114},"0 a 1 ano",0,{"$f":"+E1395","v":14},null,null," =",null,14003,null,{"$f":"+R1396","v":0},{"$f":"+S1396","v":3},{"$f":"+T1396","v":8},{"$f":"+U1396","v":0},{"$f":"SUM(L1396:O1396)","v":11},null,{"$f":"+R1412","v":0},{"$f":"+S1412","v":3},{"$f":"+T1412","v":8},{"$f":"+U1412","v":0},{"$f":"SUM(R1396:U1396)","v":11},null,0,{"$f":"+Y1395-X1396+(T1396*D1396)","v":324},0,0,{"$f":"+Y$231-AA1396","v":324},0,{"$f":"IF(AB1396+1>0,0,IF(Z1396<AC1396,Z1396,AC1396)-AE1397)","v":0},0,null," "]
[" ",{"$f":"+B1396","v":31114},"1 a 2 anos",{"$f":"+D1396+1","v":1},{"$f":"+E1396","v":14},null,null," =",null,14004,null,{"$f":"+L1299-R1397","v":0},{"$f":"+M1299-S1397","v":3},{"$f":"+N1299-T1397","v":7},{"$f":"+O1299-U1397","v":0},{"$f":"SUM(L1397:O1397)","v":10},null,{"$f":"IF($D1397>R$17-1,L1299,0)","v":0},{"$f":"IF($D1397>S$17-1,M1299,0)","v":0},{"$f":"+AD1397","v":0},{"$f":"IF($D1397>U$17-1,O1299,0)","v":0},{"$f":"+AD1397","v":0},null,{"$f":"+N1300*($D1397+1)","v":16},308,{"$f":"+N1299","v":7},{"$f":"+Z1397*D1397+AA1396","v":7},317,{"$f":"ROUNDUP(-AB1397/D1397,0)+AE1398","v":-309},0,{"$f":"+T1397+AE1398","v":8},null," "]
[" ",{"$f":"+B1397","v":31114},"2 a 3 anos",{"$f":"+D1397+1","v":2},{"$f":"+E1397","v":14},null,null," =",null,14005,null,{"$f":"+L1300-R1398","v":0},3,8,0,11,null,0,0,0,0,0,null,{"$f":"+N1301*($D1398+1)","v":21},287,{"$f":"+N1300","v":8},23,301,-143,0,8,null," "]
[" ",31114,"3 a 4 anos",3,14,null,null," =",null,14006,null,1,3,7,0,11,null,0,0,0,0,0,null,0,287,7,44,280,-86,0,8,null," "]
[" ",31114,"4 a 5 anos",4,14,null,null," =",null,14007,null,0,0,0,0,0,null,0,0,0,0,0,null,60,227,0,44,280,-62,0,8,null," "]
[" ",31114,"5 a 6 anos",5,14,null,null," =",null,14008,null,0,0,12,0,12,null,0,0,0,0,0,null,66,161,12,104,220,-36,0,8,null," "]
[" ",31114,"6 a 7 anos",6,14,null,null," =",null,14009,null,0,0,11,0,11,null,0,0,0,0,0,null,49,112,11,170,154,-18,0,8,null," "]
[" ",31114,"7 a 8 anos",7,14,null,null," =",null,14010,null,0,2,7,1,10,null,0,0,0,0,0,null,64,48,7,219,105,-7,0,8,null," "]
[" ",31114,"8 a 9 anos",8,14,null,null," =",null,14011,null,0,0,8,0,8,null,0,3,0,0,0,null,72,-24,8,283,41,2,0,8,null," "]
[" ",31114,"9 a 10 anos",9,14,null,null," =",null,14012,null,0,0,4,0,4,null,0,0,{"$f":"+AD1405","v":4},0,{"$f":"+AD1405","v":4},null,40,{"$f":"+Y1404-X1405+(T1405*D1405)","v":-28},8,355,-31,8,4,8,null," "]
[" ",31114,"10 a 11 anos",10,14,null,null," =",null,14013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1406","v":4},0,{"$f":"SUM(R1406:U1406)","v":4},null,0,12,4,395,-71,8,{"$f":"IF(AB1406+1>0,0,IF(Z1406-AC1406,Z1406,AC1406)-AE1407)","v":4},4,null," "]
[" ",31114,"11 a 12 anos",11,14,null,null," =",null,14014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,395,-71,7,0,0,null," "]
[" ",31114,"12 a 13 anos",12,14,null,null," =",null,14015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,395,-71,6,0,0,null," "]
[" ",31114,"13 a 14 anos",13,14,null,null," =",null,14016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,395,-71,6,0,0,null," "]
[" ",31114,"14 a 15 anos",14,14,null,null," =",null,14017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,395,-71,6,0,0,null," "]
[" ",31114,"+ de 15 anos",15,14,null,null," =",null,14018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,12,0,395,-71,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,14019,null,{"$f":"SUM(L1396:L1411)","v":1},{"$f":"SUM(M1396:M1411)","v":14},{"$f":"SUM(N1396:N1411)","v":72},{"$f":"SUM(O1396:O1411)","v":1},{"$f":"SUM(L1412:O1412)","v":88},null,{"$f":"SUM(R1397:R1411)","v":0},{"$f":"SUM(S1397:S1411)","v":3},{"$f":"SUM(T1397:T1411)","v":8},{"$f":"SUM(U1397:U1411)","v":0},{"$f":"SUM(V1397:V1411)","v":8},null,{"$f":"SUM(X1396:X1411)","v":388},0,{"$f":"SUM(Z1396:Z1411)","v":72},395,-71,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,14020,null,{"$f":"SUMPRODUCT($D1396:$D1411,L1396:L1411)","v":3},{"$f":"SUMPRODUCT($D1396:$D1411,M1396:M1411)","v":32},{"$f":"SUMPRODUCT($D1396:$D1411,N1396:N1411)","v":319},{"$f":"SUMPRODUCT($D1396:$D1411,O1396:O1411)","v":7},{"$f":"SUM(L1413:O1413)","v":361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,14021,null,{"$f":"+L1413/L1412","v":3},{"$f":"+M1413/M1412","v":2.2857142857142856},{"$f":"+N1413/N1412","v":4.4305555555555554},{"$f":"+O1413/O1412","v":7},{"$f":"+P1413/P1412","v":4.1022727272727275},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,14022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1319","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,14023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1416*100+E1417","v":31214},"0 a 1 ano",0,{"$f":"+E1411","v":14},null,null," =",null,14024,null,{"$f":"+L$15*L1396","v":0},809387.46,2356993.6,0,{"$f":"SUM(L1417:O1417)","v":3166381.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1417","v":31214},"1 a 2 anos",{"$f":"+D1417+1","v":1},{"$f":"+E1417","v":14},null,null," =",null,14025,null,0,809387.46,2062369.4000000001,0,{"$f":"SUM(L1418:O1418)","v":2871756.8600000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1418","v":31214},"2 a 3 anos",{"$f":"+D1418+1","v":2},{"$f":"+E1418","v":14},null,null," =",null,14026,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"3 a 4 anos",3,14,null,null," =",null,14027,null,270708.94,809387.46,2062369.4000000001,0,3142465.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"4 a 5 anos",4,14,null,null," =",null,14028,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"5 a 6 anos",5,14,null,null," =",null,14029,null,0,0,3535490.4000000004,0,3535490.4000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"6 a 7 anos",6,14,null,null," =",null,14030,null,0,0,3240866.2,0,3240866.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"7 a 8 anos",7,14,null,null," =",null,14031,null,0,539591.64,2062369.4000000001,347758.2,2949719.24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"8 a 9 anos",8,14,null,null," =",null,14032,null,0,0,2356993.6,0,2356993.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"9 a 10 anos",9,14,null,null," =",null,14033,null,0,0,1178496.8,0,1178496.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"10 a 11 anos",10,14,null,null," =",null,14034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"11 a 12 anos",11,14,null,null," =",null,14035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"12 a 13 anos",12,14,null,null," =",null,14036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"13 a 14 anos",13,14,null,null," =",null,14037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"14 a 15 anos",14,14,null,null," =",null,14038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31214,"+ de 15 anos",15,14,null,null," =",null,14039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,14040,null,{"$f":"SUM(L1417:L1432)","v":270708.94},{"$f":"SUM(M1417:M1432)","v":3777141.48},{"$f":"SUM(N1417:N1432)","v":21212942.400000002},{"$f":"SUM(O1417:O1432)","v":347758.2},{"$f":"SUM(P1417:P1432)","v":25608551.020000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,14041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1338","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,14042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1435*100+E1436","v":31314},"0 a 1 ano",0,{"$f":"+E1430","v":14},null,null," =",null,14043,null,{"$f":"+L1417*-L$24","v":0},{"$f":"+M1417*-M$24","v":-85997.417624999987},{"$f":"+N1417*-N$24","v":-212129.424},{"$f":"+O1417*-O$24","v":0},{"$f":"SUM(L1436:O1436)","v":-298126.841625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1436","v":31314},"1 a 2 anos",{"$f":"+D1436+1","v":1},{"$f":"+E1436","v":14},null,null," =",null,14044,null,{"$f":"+L1418*-L$25","v":0},{"$f":"+M1418*-M$25","v":-85997.417624999987},{"$f":"+N1418*-N$25","v":-185613.24600000004},{"$f":"+O1418*-O$25","v":0},{"$f":"SUM(L1437:O1437)","v":-271610.66362500004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1437","v":31314},"2 a 3 anos",{"$f":"+D1437+1","v":2},{"$f":"+E1437","v":14},null,null," =",null,14045,null,{"$f":"+L1419*-L$26","v":0},{"$f":"+M1419*-M$26","v":-85997.417625000002},{"$f":"+N1419*-N$26","v":-212129.42400000003},{"$f":"+O1419*-O$26","v":0},-298126.841625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"3 a 4 anos",3,14,null,null," =",null,14046,null,{"$f":"+L1420*-L$27","v":-28762.824874999998},{"$f":"+M1420*-M$27","v":-85997.417624999987},{"$f":"+N1420*-N$27","v":-185613.24600000004},{"$f":"+O1420*-O$27","v":0},-300373.48850000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"4 a 5 anos",4,14,null,null," =",null,14047,null,{"$f":"+L1421*-L$28","v":0},{"$f":"+M1421*-M$28","v":0},{"$f":"+N1421*-N$28","v":0},{"$f":"+O1421*-O$28","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"5 a 6 anos",5,14,null,null," =",null,14048,null,{"$f":"+L1422*-L$29","v":0},{"$f":"+M1422*-M$29","v":0},{"$f":"+N1422*-N$29","v":-318194.13600000012},{"$f":"+O1422*-O$29","v":0},-318194.13600000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"6 a 7 anos",6,14,null,null," =",null,14049,null,{"$f":"+L1423*-L$30","v":0},{"$f":"+M1423*-M$30","v":0},{"$f":"+N1423*-N$30","v":-291677.9580000001},{"$f":"+O1423*-O$30","v":0},-291677.9580000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"7 a 8 anos",7,14,null,null," =",null,14050,null,{"$f":"+L1424*-L$31","v":0},{"$f":"+M1424*-M$31","v":-57331.611749999989},{"$f":"+N1424*-N$31","v":-185613.24600000007},{"$f":"+O1424*-O$31","v":-31298.238000000008},-274243.09575000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"8 a 9 anos",8,14,null,null," =",null,14051,null,{"$f":"+L1425*-L$32","v":0},{"$f":"+M1425*-M$32","v":0},{"$f":"+N1425*-N$32","v":-212129.42400000006},{"$f":"+O1425*-O$32","v":0},-212129.42400000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"9 a 10 anos",9,14,null,null," =",null,14052,null,{"$f":"+L1426*-L$33","v":0},{"$f":"+M1426*-M$33","v":0},{"$f":"+N1426*-N$33","v":-106064.71200000003},{"$f":"+O1426*-O$33","v":0},-106064.71200000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"10 a 11 anos",10,14,null,null," =",null,14053,null,{"$f":"+L1427*-L$34","v":0},{"$f":"+M1427*-M$34","v":0},{"$f":"+N1427*-N$34","v":0},{"$f":"+O1427*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"11 a 12 anos",11,14,null,null," =",null,14054,null,{"$f":"+L1428*-L$35","v":0},{"$f":"+M1428*-M$35","v":0},{"$f":"+N1428*-N$35","v":0},{"$f":"+O1428*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"12 a 13 anos",12,14,null,null," =",null,14055,null,{"$f":"+L1429*-L$36","v":0},{"$f":"+M1429*-M$36","v":0},{"$f":"+N1429*-N$36","v":0},{"$f":"+O1429*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"13 a 14 anos",13,14,null,null," =",null,14056,null,{"$f":"+L1430*-L$37","v":0},{"$f":"+M1430*-M$37","v":0},{"$f":"+N1430*-N$37","v":0},{"$f":"+O1430*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"14 a 15 anos",14,14,null,null," =",null,14057,null,{"$f":"+L1431*-L$38","v":0},{"$f":"+M1431*-M$38","v":0},{"$f":"+N1431*-N$38","v":0},{"$f":"+O1431*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31314,"+ de 15 anos",15,14,null,null," =",null,14058,null,{"$f":"+L1432*-L$39","v":0},{"$f":"+M1432*-M$39","v":0},{"$f":"+N1432*-N$39","v":0},{"$f":"+O1432*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,14059,null,{"$f":"SUM(L1436:L1451)","v":-28762.824874999998},{"$f":"SUM(M1436:M1451)","v":-401321.28224999993},{"$f":"SUM(N1436:N1451)","v":-1909164.8160000006},{"$f":"SUM(O1436:O1451)","v":-31298.238000000008},{"$f":"SUM(P1436:P1451)","v":-2370547.1611250001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,14060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1357","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,14061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1454*100+E1455","v":31414},"0 a 1 ano",0,{"$f":"+E1432","v":14},null,null," =",null,14062,null,{"$f":"+L1417*-L$61","v":0},{"$f":"+M1417*-M$61","v":-85997.417624999987},{"$f":"+N1417*-N$61","v":-212129.424},{"$f":"+O1417*-O$61","v":0},{"$f":"SUM(L1455:O1455)","v":-298126.841625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1455","v":31414},"1 a 2 anos",{"$f":"+D1455+1","v":1},{"$f":"+E1455","v":14},null,null," =",null,14063,null,{"$f":"+L1418*-L$62","v":0},{"$f":"+M1418*-M$62","v":-171994.83524999997},{"$f":"+N1418*-N$62","v":-371226.49200000003},{"$f":"+O1418*-O$62","v":0},{"$f":"SUM(L1456:O1456)","v":-543221.32724999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1456","v":31414},"2 a 3 anos",{"$f":"+D1456+1","v":2},{"$f":"+E1456","v":14},null,null," =",null,14064,null,{"$f":"+L1419*-L$63","v":0},{"$f":"+M1419*-M$63","v":-257992.25287499998},{"$f":"+N1419*-N$63","v":-636388.27200000011},{"$f":"+O1419*-O$63","v":0},-894380.52487500012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"3 a 4 anos",3,14,null,null," =",null,{"$f":"+J1457+1","v":14065},null,{"$f":"+L1420*-L$64","v":-115051.29949999999},{"$f":"+M1420*-M$64","v":-343989.67049999995},{"$f":"+N1420*-N$64","v":-742452.98400000017},{"$f":"+O1420*-O$64","v":0},-1201493.9540000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"4 a 5 anos",4,14,null,null," =",null,14066,null,{"$f":"+L1421*-L$65","v":0},{"$f":"+M1421*-M$65","v":0},{"$f":"+N1421*-N$65","v":0},{"$f":"+O1421*-O$65","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"5 a 6 anos",5,14,null,null," =",null,14067,null,{"$f":"+L1422*-L$66","v":0},{"$f":"+M1422*-M$66","v":0},{"$f":"+N1422*-N$66","v":-1909164.8160000003},{"$f":"+O1422*-O$66","v":0},-1909164.8160000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"6 a 7 anos",6,14,null,null," =",null,14068,null,{"$f":"+L1423*-L$67","v":0},{"$f":"+M1423*-M$67","v":0},{"$f":"+N1423*-N$67","v":-2041745.7060000005},{"$f":"+O1423*-O$67","v":0},-2041745.7060000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"7 a 8 anos",7,14,null,null," =",null,14069,null,{"$f":"+L1424*-L$68","v":0},{"$f":"+M1424*-M$68","v":-458652.89399999991},{"$f":"+N1424*-N$68","v":-1484905.9680000006},{"$f":"+O1424*-O$68","v":-250385.90400000007},-2193944.7660000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"8 a 9 anos",8,14,null,null," =",null,14070,null,{"$f":"+L1425*-L$69","v":0},{"$f":"+M1425*-M$69","v":0},{"$f":"+N1425*-N$69","v":-1909164.8160000008},{"$f":"+O1425*-O$69","v":0},-1909164.8160000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"9 a 10 anos",9,14,null,null," =",null,14071,null,{"$f":"+L1426*-L$70","v":0},{"$f":"+M1426*-M$70","v":0},{"$f":"+N1426*-N$70","v":-1060647.1200000003},{"$f":"+O1426*-O$70","v":0},-1060647.1200000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"10 a 11 anos",10,14,null,null," =",null,14072,null,{"$f":"+L1427*-L$71","v":0},{"$f":"+M1427*-M$71","v":0},{"$f":"+N1427*-N$71","v":0},{"$f":"+O1427*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"11 a 12 anos",11,14,null,null," =",null,14073,null,{"$f":"+L1428*-L$72","v":0},{"$f":"+M1428*-M$72","v":0},{"$f":"+N1428*-N$72","v":0},{"$f":"+O1428*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"12 a 13 anos",12,14,null,null," =",null,14074,null,{"$f":"+L1429*-L$73","v":0},{"$f":"+M1429*-M$73","v":0},{"$f":"+N1429*-N$73","v":0},{"$f":"+O1429*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"13 a 14 anos",13,14,null,null," =",null,14075,null,{"$f":"+L1430*-L$74","v":0},{"$f":"+M1430*-M$74","v":0},{"$f":"+N1430*-N$74","v":0},{"$f":"+O1430*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"14 a 15 anos",14,14,null,null," =",null,14076,null,{"$f":"+L1431*-L$75","v":0},{"$f":"+M1431*-M$75","v":0},{"$f":"+N1431*-N$75","v":0},{"$f":"+O1431*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31414,"+ de 15 anos",15,14,null,null," =",null,14077,null,{"$f":"+L1432*-L$76","v":0},{"$f":"+M1432*-M$76","v":0},{"$f":"+N1432*-N$76","v":0},{"$f":"+O1432*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,14078,null,{"$f":"SUM(L1455:L1470)","v":-115051.29949999999},{"$f":"SUM(M1455:M1470)","v":-1318627.0702499996},{"$f":"SUM(N1455:N1470)","v":-10367825.598000003},{"$f":"SUM(O1455:O1470)","v":-250385.90400000007},{"$f":"SUM(P1455:P1470)","v":-12051889.871750005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,14079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1376","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,14080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1473*100+E1474","v":31514},"Saldo inicial",null,{"$f":"+E1470","v":14},null,null," =",null,14081,null,{"$f":"+L1380","v":270708.94},{"$f":"+M1380","v":3777141.48},{"$f":"+N1380","v":21212942.400000002},{"$f":"+O1380","v":347758.2},{"$f":"SUM(L1474:O1474)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1474","v":31514},"Aquisições",null,{"$f":"+E1474","v":14},null,null," =",null,14082,null,{"$f":"+L1417","v":0},{"$f":"+M1417","v":809387.46},{"$f":"+N1417","v":2356993.6},{"$f":"+O1417","v":0},{"$f":"SUM(L1475:O1475)","v":3166381.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1475","v":31514},"Baixa",null,{"$f":"+E1475","v":14},null,null," =",null,14083,null,{"$f":"-L1474-L1475+L1477","v":0},{"$f":"-M1474-M1475+M1477","v":-809387.4599999995},{"$f":"-N1474-N1475+N1477","v":-2356993.6000000015},{"$f":"-O1474-O1475+O1477","v":0},{"$f":"SUM(L1476:O1476)","v":-3166381.060000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1476","v":31514},"Saldo final",null,14,null,null," =",null,14084,null,{"$f":"+L1433","v":270708.94},{"$f":"+M1433","v":3777141.48},{"$f":"+N1433","v":21212942.400000002},{"$f":"+O1433","v":347758.2},{"$f":"SUM(L1477:O1477)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,14,null,null,null,null,14085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1382","v":316},"DEPRECIAÇÃO ACUMULADA",null,14,null,null,null,null,14086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1479*100+E1480","v":31614},"Saldo inicial",null,14,null,null," =",null,14087,null,{"$f":"+L1386","v":-86288.474624999988},{"$f":"+M1386","v":-1605285.1289999997},{"$f":"+N1386","v":-10473890.310000004},{"$f":"+O1386","v":-219087.66600000006},{"$f":"SUM(L1480:O1480)","v":-12384551.579625003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1480","v":31614},"Depreciação do Ano",null,14,null,null," =",null,14088,null,{"$f":"+L1452","v":-28762.824874999998},{"$f":"+M1452","v":-401321.28224999993},{"$f":"+N1452","v":-1909164.8160000006},{"$f":"+O1452","v":-31298.238000000008},{"$f":"SUM(L1481:O1481)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1481","v":31614},"Baixa Depreciação",null,14,null,null," =",null,14089,null,{"$f":"+L1483-L1480-L1481","v":0},{"$f":"+M1483-M1480-M1481","v":687979.34100000001},{"$f":"+N1483-N1480-N1481","v":2015229.5280000018},{"$f":"+O1483-O1480-O1481","v":0},{"$f":"SUM(L1482:O1482)","v":2703208.8690000018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1482","v":31614},"Saldo final da Depreciação",null,14,null,null,null,null,14090,null,{"$f":"+L1471","v":-115051.29949999999},{"$f":"+M1471","v":-1318627.0702499996},{"$f":"+N1471","v":-10367825.598000003},{"$f":"+O1471","v":-250385.90400000007},{"$f":"SUM(L1483:O1483)","v":-12051889.871750001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,14,null,null,null,null,14091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,14,null,null," =",null,14092,null,{"$f":"+L1477+L1483","v":155657.64050000001},{"$f":"+M1477+M1483","v":2458514.4097500006},{"$f":"+N1477+N1483","v":10845116.801999999},{"$f":"+O1477+O1483","v":97372.295999999944},{"$f":"SUM(L1485:O1485)","v":13556661.148250001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,14,null,null,null,null,14093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,14,null,null,null,null,14094,null,{"$f":"-L1476-L1482","v":0},{"$f":"-M1476-M1482","v":121408.11899999948},{"$f":"-N1476-N1482","v":341764.07199999969},{"$f":"-O1476-O1482","v":0},{"$f":"SUM(L1487:O1487)","v":463172.19099999918},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,14,null,null,null,null,14095,null,{"$f":"+L1476+L1482","v":0},{"$f":"+M1476+M1482","v":-121408.11899999948},{"$f":"+N1476+N1482","v":-341764.07199999969},{"$f":"+O1476+O1482","v":0},{"$f":"SUM(L1488:O1488)","v":-463172.19099999918},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1485+1","v":15},null,null,null,null,{"$f":"+E1490*1000","v":15000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1490+1","v":15001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1395","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1490","v":15},null,null,null,null,15002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$152","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1492*100+E1493","v":31115},"0 a 1 ano",0,{"$f":"+E1492","v":15},null,null," =",null,15003,null,{"$f":"+R1493","v":0},{"$f":"+S1493","v":2},{"$f":"+T1493","v":7},{"$f":"+U1493","v":0},{"$f":"SUM(L1493:O1493)","v":9},null,{"$f":"+R1509","v":0},{"$f":"+S1509","v":2},{"$f":"+T1509","v":7},{"$f":"+U1509","v":0},{"$f":"SUM(R1493:U1493)","v":9},null,0,{"$f":"+Y1492-X1493+(T1493*D1493)","v":324},0,0,{"$f":"+Y$231-AA1493","v":324},0,{"$f":"IF(AB1493+1>0,0,IF(Z1493<AC1493,Z1493,AC1493)-AE1494)","v":0},0,null," "]
[" ",{"$f":"+B1493","v":31115},"1 a 2 anos",{"$f":"+D1493+1","v":1},{"$f":"+E1493","v":15},null,null," =",null,15004,null,{"$f":"+L1396-R1494","v":0},{"$f":"+M1396-S1494","v":3},{"$f":"+N1396-T1494","v":8},{"$f":"+O1396-U1494","v":0},{"$f":"SUM(L1494:O1494)","v":11},null,{"$f":"IF($D1494>R$17-1,L1396,0)","v":0},{"$f":"IF($D1494>S$17-1,M1396,0)","v":0},{"$f":"+AD1494","v":0},{"$f":"IF($D1494>U$17-1,O1396,0)","v":0},{"$f":"+AD1494","v":0},null,{"$f":"+N1397*($D1494+1)","v":14},310,{"$f":"+N1396","v":8},{"$f":"+Z1494*D1494+AA1493","v":8},316,{"$f":"ROUNDUP(-AB1494/D1494,0)+AE1495","v":-309},0,{"$f":"+T1494+AE1495","v":7},null," "]
[" ",{"$f":"+B1494","v":31115},"2 a 3 anos",{"$f":"+D1494+1","v":2},{"$f":"+E1494","v":15},null,null," =",null,15005,null,{"$f":"+L1397-R1495","v":0},3,7,0,10,null,0,0,0,0,0,null,{"$f":"+N1398*($D1495+1)","v":24},286,{"$f":"+N1397","v":7},22,302,-144,0,7,null," "]
[" ",31115,"3 a 4 anos",3,15,null,null," =",null,15006,null,0,3,8,0,11,null,0,0,0,0,0,null,28,258,8,46,278,-86,0,7,null," "]
[" ",31115,"4 a 5 anos",4,15,null,null," =",null,15007,null,1,3,7,0,11,null,0,0,0,0,0,null,0,258,7,74,250,-56,0,7,null," "]
[" ",31115,"5 a 6 anos",5,15,null,null," =",null,15008,null,0,0,0,0,0,null,0,0,0,0,0,null,72,186,0,74,250,-43,0,7,null," "]
[" ",31115,"6 a 7 anos",6,15,null,null," =",null,15009,null,0,0,12,0,12,null,0,0,0,0,0,null,77,109,12,146,178,-23,0,7,null," "]
[" ",31115,"7 a 8 anos",7,15,null,null," =",null,15010,null,0,0,11,0,11,null,0,0,0,0,0,null,56,53,11,223,101,-8,0,7,null," "]
[" ",31115,"8 a 9 anos",8,15,null,null," =",null,15011,null,0,0,7,1,8,null,0,2,0,0,0,null,72,-19,7,279,45,1,0,7,null," "]
[" ",31115,"9 a 10 anos",9,15,null,null," =",null,15012,null,0,0,5,0,5,null,0,0,{"$f":"+AD1502","v":3},0,{"$f":"+AD1502","v":3},null,40,{"$f":"+Y1501-X1502+(T1502*D1502)","v":-32},8,351,-27,7,3,7,null," "]
[" ",31115,"10 a 11 anos",10,15,null,null," =",null,15013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1503","v":4},0,{"$f":"SUM(R1503:U1503)","v":4},null,0,8,4,391,-67,7,{"$f":"IF(AB1503+1>0,0,IF(Z1503-AC1503,Z1503,AC1503)-AE1504)","v":4},4,null," "]
[" ",31115,"11 a 12 anos",11,15,null,null," =",null,15014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,391,-67,7,0,0,null," "]
[" ",31115,"12 a 13 anos",12,15,null,null," =",null,15015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,391,-67,6,0,0,null," "]
[" ",31115,"13 a 14 anos",13,15,null,null," =",null,15016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,391,-67,6,0,0,null," "]
[" ",31115,"14 a 15 anos",14,15,null,null," =",null,15017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,391,-67,5,0,0,null," "]
[" ",31115,"+ de 15 anos",15,15,null,null," =",null,15018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,391,-67,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,15019,null,{"$f":"SUM(L1493:L1508)","v":1},{"$f":"SUM(M1493:M1508)","v":14},{"$f":"SUM(N1493:N1508)","v":72},{"$f":"SUM(O1493:O1508)","v":1},{"$f":"SUM(L1509:O1509)","v":88},null,{"$f":"SUM(R1494:R1508)","v":0},{"$f":"SUM(S1494:S1508)","v":2},{"$f":"SUM(T1494:T1508)","v":7},{"$f":"SUM(U1494:U1508)","v":0},{"$f":"SUM(V1494:V1508)","v":7},null,{"$f":"SUM(X1493:X1508)","v":383},0,{"$f":"SUM(Z1493:Z1508)","v":72},391,-67,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,15020,null,{"$f":"SUMPRODUCT($D1493:$D1508,L1493:L1508)","v":4},{"$f":"SUMPRODUCT($D1493:$D1508,M1493:M1508)","v":30},{"$f":"SUMPRODUCT($D1493:$D1508,N1493:N1508)","v":324},{"$f":"SUMPRODUCT($D1493:$D1508,O1493:O1508)","v":8},{"$f":"SUM(L1510:O1510)","v":366},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,15021,null,{"$f":"+L1510/L1509","v":4},{"$f":"+M1510/M1509","v":2.1428571428571428},{"$f":"+N1510/N1509","v":4.5},{"$f":"+O1510/O1509","v":8},{"$f":"+P1510/P1509","v":4.1590909090909092},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,15022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1416","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,15023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1513*100+E1514","v":31215},"0 a 1 ano",0,{"$f":"+E1508","v":15},null,null," =",null,15024,null,{"$f":"+L$15*L1493","v":0},539591.64,2062369.4000000001,0,{"$f":"SUM(L1514:O1514)","v":2601961.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1514","v":31215},"1 a 2 anos",{"$f":"+D1514+1","v":1},{"$f":"+E1514","v":15},null,null," =",null,15025,null,0,809387.46,2356993.6,0,{"$f":"SUM(L1515:O1515)","v":3166381.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1515","v":31215},"2 a 3 anos",{"$f":"+D1515+1","v":2},{"$f":"+E1515","v":15},null,null," =",null,15026,null,0,809387.46,2062369.4000000001,0,2871756.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"3 a 4 anos",3,15,null,null," =",null,15027,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"4 a 5 anos",4,15,null,null," =",null,15028,null,270708.94,809387.46,2062369.4000000001,0,3142465.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"5 a 6 anos",5,15,null,null," =",null,15029,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"6 a 7 anos",6,15,null,null," =",null,15030,null,0,0,3535490.4000000004,0,3535490.4000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"7 a 8 anos",7,15,null,null," =",null,15031,null,0,0,3240866.2,0,3240866.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"8 a 9 anos",8,15,null,null," =",null,15032,null,0,0,2062369.4000000001,347758.2,2410127.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"9 a 10 anos",9,15,null,null," =",null,15033,null,0,0,1473121,0,1473121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"10 a 11 anos",10,15,null,null," =",null,15034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"11 a 12 anos",11,15,null,null," =",null,15035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"12 a 13 anos",12,15,null,null," =",null,15036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"13 a 14 anos",13,15,null,null," =",null,15037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"14 a 15 anos",14,15,null,null," =",null,15038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31215,"+ de 15 anos",15,15,null,null," =",null,15039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,15040,null,{"$f":"SUM(L1514:L1529)","v":270708.94},{"$f":"SUM(M1514:M1529)","v":3777141.48},{"$f":"SUM(N1514:N1529)","v":21212942.399999999},{"$f":"SUM(O1514:O1529)","v":347758.2},{"$f":"SUM(P1514:P1529)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,15041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1435","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,15042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1532*100+E1533","v":31315},"0 a 1 ano",0,{"$f":"+E1527","v":15},null,null," =",null,15043,null,{"$f":"+L1514*-L$24","v":0},{"$f":"+M1514*-M$24","v":-57331.611749999996},{"$f":"+N1514*-N$24","v":-185613.24600000001},{"$f":"+O1514*-O$24","v":0},{"$f":"SUM(L1533:O1533)","v":-242944.85775000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1533","v":31315},"1 a 2 anos",{"$f":"+D1533+1","v":1},{"$f":"+E1533","v":15},null,null," =",null,15044,null,{"$f":"+L1515*-L$25","v":0},{"$f":"+M1515*-M$25","v":-85997.417624999987},{"$f":"+N1515*-N$25","v":-212129.42400000003},{"$f":"+O1515*-O$25","v":0},{"$f":"SUM(L1534:O1534)","v":-298126.841625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1534","v":31315},"2 a 3 anos",{"$f":"+D1534+1","v":2},{"$f":"+E1534","v":15},null,null," =",null,15045,null,{"$f":"+L1516*-L$26","v":0},{"$f":"+M1516*-M$26","v":-85997.417625000002},{"$f":"+N1516*-N$26","v":-185613.24600000004},{"$f":"+O1516*-O$26","v":0},-271610.66362500004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"3 a 4 anos",3,15,null,null," =",null,15046,null,{"$f":"+L1517*-L$27","v":0},{"$f":"+M1517*-M$27","v":-85997.417624999987},{"$f":"+N1517*-N$27","v":-212129.42400000003},{"$f":"+O1517*-O$27","v":0},-298126.841625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"4 a 5 anos",4,15,null,null," =",null,15047,null,{"$f":"+L1518*-L$28","v":-28762.824874999998},{"$f":"+M1518*-M$28","v":-85997.417624999987},{"$f":"+N1518*-N$28","v":-185613.24600000007},{"$f":"+O1518*-O$28","v":0},-300373.48850000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"5 a 6 anos",5,15,null,null," =",null,15048,null,{"$f":"+L1519*-L$29","v":0},{"$f":"+M1519*-M$29","v":0},{"$f":"+N1519*-N$29","v":0},{"$f":"+O1519*-O$29","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"6 a 7 anos",6,15,null,null," =",null,15049,null,{"$f":"+L1520*-L$30","v":0},{"$f":"+M1520*-M$30","v":0},{"$f":"+N1520*-N$30","v":-318194.13600000012},{"$f":"+O1520*-O$30","v":0},-318194.13600000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"7 a 8 anos",7,15,null,null," =",null,15050,null,{"$f":"+L1521*-L$31","v":0},{"$f":"+M1521*-M$31","v":0},{"$f":"+N1521*-N$31","v":-291677.9580000001},{"$f":"+O1521*-O$31","v":0},-291677.9580000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"8 a 9 anos",8,15,null,null," =",null,15051,null,{"$f":"+L1522*-L$32","v":0},{"$f":"+M1522*-M$32","v":0},{"$f":"+N1522*-N$32","v":-185613.24600000007},{"$f":"+O1522*-O$32","v":-31298.238000000008},-216911.48400000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"9 a 10 anos",9,15,null,null," =",null,15052,null,{"$f":"+L1523*-L$33","v":0},{"$f":"+M1523*-M$33","v":0},{"$f":"+N1523*-N$33","v":-132580.89000000004},{"$f":"+O1523*-O$33","v":0},-132580.89000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"10 a 11 anos",10,15,null,null," =",null,15053,null,{"$f":"+L1524*-L$34","v":0},{"$f":"+M1524*-M$34","v":0},{"$f":"+N1524*-N$34","v":0},{"$f":"+O1524*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"11 a 12 anos",11,15,null,null," =",null,15054,null,{"$f":"+L1525*-L$35","v":0},{"$f":"+M1525*-M$35","v":0},{"$f":"+N1525*-N$35","v":0},{"$f":"+O1525*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"12 a 13 anos",12,15,null,null," =",null,15055,null,{"$f":"+L1526*-L$36","v":0},{"$f":"+M1526*-M$36","v":0},{"$f":"+N1526*-N$36","v":0},{"$f":"+O1526*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"13 a 14 anos",13,15,null,null," =",null,15056,null,{"$f":"+L1527*-L$37","v":0},{"$f":"+M1527*-M$37","v":0},{"$f":"+N1527*-N$37","v":0},{"$f":"+O1527*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"14 a 15 anos",14,15,null,null," =",null,15057,null,{"$f":"+L1528*-L$38","v":0},{"$f":"+M1528*-M$38","v":0},{"$f":"+N1528*-N$38","v":0},{"$f":"+O1528*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31315,"+ de 15 anos",15,15,null,null," =",null,15058,null,{"$f":"+L1529*-L$39","v":0},{"$f":"+M1529*-M$39","v":0},{"$f":"+N1529*-N$39","v":0},{"$f":"+O1529*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,15059,null,{"$f":"SUM(L1533:L1548)","v":-28762.824874999998},{"$f":"SUM(M1533:M1548)","v":-401321.28224999999},{"$f":"SUM(N1533:N1548)","v":-1909164.8160000006},{"$f":"SUM(O1533:O1548)","v":-31298.238000000008},{"$f":"SUM(P1533:P1548)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,15060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1454","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,15061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1551*100+E1552","v":31415},"0 a 1 ano",0,{"$f":"+E1529","v":15},null,null," =",null,15062,null,{"$f":"+L1514*-L$61","v":0},{"$f":"+M1514*-M$61","v":-57331.611749999996},{"$f":"+N1514*-N$61","v":-185613.24600000001},{"$f":"+O1514*-O$61","v":0},{"$f":"SUM(L1552:O1552)","v":-242944.85775000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1552","v":31415},"1 a 2 anos",{"$f":"+D1552+1","v":1},{"$f":"+E1552","v":15},null,null," =",null,15063,null,{"$f":"+L1515*-L$62","v":0},{"$f":"+M1515*-M$62","v":-171994.83524999997},{"$f":"+N1515*-N$62","v":-424258.848},{"$f":"+O1515*-O$62","v":0},{"$f":"SUM(L1553:O1553)","v":-596253.68325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1553","v":31415},"2 a 3 anos",{"$f":"+D1553+1","v":2},{"$f":"+E1553","v":15},null,null," =",null,15064,null,{"$f":"+L1516*-L$63","v":0},{"$f":"+M1516*-M$63","v":-257992.25287499998},{"$f":"+N1516*-N$63","v":-556839.73800000013},{"$f":"+O1516*-O$63","v":0},-814831.99087500013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"3 a 4 anos",3,15,null,null," =",null,{"$f":"+J1554+1","v":15065},null,{"$f":"+L1517*-L$64","v":0},{"$f":"+M1517*-M$64","v":-343989.67049999995},{"$f":"+N1517*-N$64","v":-848517.69600000011},{"$f":"+O1517*-O$64","v":0},-1192507.3665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"4 a 5 anos",4,15,null,null," =",null,15066,null,{"$f":"+L1518*-L$65","v":-143814.12437500001},{"$f":"+M1518*-M$65","v":-429987.08812500001},{"$f":"+N1518*-N$65","v":-928066.23000000021},{"$f":"+O1518*-O$65","v":0},-1501867.4425000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"5 a 6 anos",5,15,null,null," =",null,15067,null,{"$f":"+L1519*-L$66","v":0},{"$f":"+M1519*-M$66","v":0},{"$f":"+N1519*-N$66","v":0},{"$f":"+O1519*-O$66","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"6 a 7 anos",6,15,null,null," =",null,15068,null,{"$f":"+L1520*-L$67","v":0},{"$f":"+M1520*-M$67","v":0},{"$f":"+N1520*-N$67","v":-2227358.9520000005},{"$f":"+O1520*-O$67","v":0},-2227358.9520000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"7 a 8 anos",7,15,null,null," =",null,15069,null,{"$f":"+L1521*-L$68","v":0},{"$f":"+M1521*-M$68","v":0},{"$f":"+N1521*-N$68","v":-2333423.6640000008},{"$f":"+O1521*-O$68","v":0},-2333423.6640000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"8 a 9 anos",8,15,null,null," =",null,15070,null,{"$f":"+L1522*-L$69","v":0},{"$f":"+M1522*-M$69","v":0},{"$f":"+N1522*-N$69","v":-1670519.2140000006},{"$f":"+O1522*-O$69","v":-281684.14200000011},-1952203.3560000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"9 a 10 anos",9,15,null,null," =",null,15071,null,{"$f":"+L1523*-L$70","v":0},{"$f":"+M1523*-M$70","v":0},{"$f":"+N1523*-N$70","v":-1325808.9000000006},{"$f":"+O1523*-O$70","v":0},-1325808.9000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"10 a 11 anos",10,15,null,null," =",null,15072,null,{"$f":"+L1524*-L$71","v":0},{"$f":"+M1524*-M$71","v":0},{"$f":"+N1524*-N$71","v":0},{"$f":"+O1524*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"11 a 12 anos",11,15,null,null," =",null,15073,null,{"$f":"+L1525*-L$72","v":0},{"$f":"+M1525*-M$72","v":0},{"$f":"+N1525*-N$72","v":0},{"$f":"+O1525*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"12 a 13 anos",12,15,null,null," =",null,15074,null,{"$f":"+L1526*-L$73","v":0},{"$f":"+M1526*-M$73","v":0},{"$f":"+N1526*-N$73","v":0},{"$f":"+O1526*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"13 a 14 anos",13,15,null,null," =",null,15075,null,{"$f":"+L1527*-L$74","v":0},{"$f":"+M1527*-M$74","v":0},{"$f":"+N1527*-N$74","v":0},{"$f":"+O1527*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"14 a 15 anos",14,15,null,null," =",null,15076,null,{"$f":"+L1528*-L$75","v":0},{"$f":"+M1528*-M$75","v":0},{"$f":"+N1528*-N$75","v":0},{"$f":"+O1528*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31415,"+ de 15 anos",15,15,null,null," =",null,15077,null,{"$f":"+L1529*-L$76","v":0},{"$f":"+M1529*-M$76","v":0},{"$f":"+N1529*-N$76","v":0},{"$f":"+O1529*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,15078,null,{"$f":"SUM(L1552:L1567)","v":-143814.12437500001},{"$f":"SUM(M1552:M1567)","v":-1261295.4584999999},{"$f":"SUM(N1552:N1567)","v":-10500406.488000004},{"$f":"SUM(O1552:O1567)","v":-281684.14200000011},{"$f":"SUM(P1552:P1567)","v":-12187200.212875001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,15079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1473","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,15080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1570*100+E1571","v":31515},"Saldo inicial",null,{"$f":"+E1567","v":15},null,null," =",null,15081,null,{"$f":"+L1477","v":270708.94},{"$f":"+M1477","v":3777141.48},{"$f":"+N1477","v":21212942.400000002},{"$f":"+O1477","v":347758.2},{"$f":"SUM(L1571:O1571)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1571","v":31515},"Aquisições",null,{"$f":"+E1571","v":15},null,null," =",null,15082,null,{"$f":"+L1514","v":0},{"$f":"+M1514","v":539591.64},{"$f":"+N1514","v":2062369.4000000001},{"$f":"+O1514","v":0},{"$f":"SUM(L1572:O1572)","v":2601961.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1572","v":31515},"Baixa",null,{"$f":"+E1572","v":15},null,null," =",null,15083,null,{"$f":"-L1571-L1572+L1574","v":0},{"$f":"-M1571-M1572+M1574","v":-539591.64000000013},{"$f":"-N1571-N1572+N1574","v":-2062369.4000000022},{"$f":"-O1571-O1572+O1574","v":0},{"$f":"SUM(L1573:O1573)","v":-2601961.0400000024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1573","v":31515},"Saldo final",null,15,null,null," =",null,15084,null,{"$f":"+L1530","v":270708.94},{"$f":"+M1530","v":3777141.48},{"$f":"+N1530","v":21212942.399999999},{"$f":"+O1530","v":347758.2},{"$f":"SUM(L1574:O1574)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,15,null,null,null,null,15085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1479","v":316},"DEPRECIAÇÃO ACUMULADA",null,15,null,null,null,null,15086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1576*100+E1577","v":31615},"Saldo inicial",null,15,null,null," =",null,15087,null,{"$f":"+L1483","v":-115051.29949999999},{"$f":"+M1483","v":-1318627.0702499996},{"$f":"+N1483","v":-10367825.598000003},{"$f":"+O1483","v":-250385.90400000007},{"$f":"SUM(L1577:O1577)","v":-12051889.871750001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1577","v":31615},"Depreciação do Ano",null,15,null,null," =",null,15088,null,{"$f":"+L1549","v":-28762.824874999998},{"$f":"+M1549","v":-401321.28224999999},{"$f":"+N1549","v":-1909164.8160000006},{"$f":"+O1549","v":-31298.238000000008},{"$f":"SUM(L1578:O1578)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1578","v":31615},"Baixa Depreciação",null,15,null,null," =",null,15089,null,{"$f":"+L1580-L1577-L1578","v":0},{"$f":"+M1580-M1577-M1578","v":458652.89399999968},{"$f":"+N1580-N1577-N1578","v":1776583.926},{"$f":"+O1580-O1577-O1578","v":-3.2741809263825417E-11},{"$f":"SUM(L1579:O1579)","v":2235236.8199999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1579","v":31615},"Saldo final da Depreciação",null,15,null,null,null,null,15090,null,{"$f":"+L1568","v":-143814.12437500001},{"$f":"+M1568","v":-1261295.4584999999},{"$f":"+N1568","v":-10500406.488000004},{"$f":"+O1568","v":-281684.14200000011},{"$f":"SUM(L1580:O1580)","v":-12187200.212875005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,15,null,null,null,null,15091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,15,null,null," =",null,15092,null,{"$f":"+L1574+L1580","v":126894.81562499999},{"$f":"+M1574+M1580","v":2515846.0214999998},{"$f":"+N1574+N1580","v":10712535.911999995},{"$f":"+O1574+O1580","v":66074.057999999903},{"$f":"SUM(L1582:O1582)","v":13421350.807124995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,15,null,null,null,null,15093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,15,null,null,null,null,15094,null,{"$f":"-L1573-L1579","v":0},{"$f":"-M1573-M1579","v":80938.74600000045},{"$f":"-N1573-N1579","v":285785.47400000226},{"$f":"-O1573-O1579","v":3.2741809263825417E-11},{"$f":"SUM(L1584:O1584)","v":366724.22000000277},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,15,null,null,null,null,15095,null,{"$f":"+L1573+L1579","v":0},{"$f":"+M1573+M1579","v":-80938.74600000045},{"$f":"+N1573+N1579","v":-285785.47400000226},{"$f":"+O1573+O1579","v":-3.2741809263825417E-11},{"$f":"SUM(L1585:O1585)","v":-366724.22000000277},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1582+1","v":16},null,null,null,null,{"$f":"+E1587*1000","v":16000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1587+1","v":16001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1492","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1587","v":16},null,null,null,null,16002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$152","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1589*100+E1590","v":31116},"0 a 1 ano",0,{"$f":"+E1589","v":16},null,null," =",null,16003,null,{"$f":"+R1590","v":0},{"$f":"+S1590","v":0},{"$f":"+T1590","v":7},{"$f":"+U1590","v":0},{"$f":"SUM(L1590:O1590)","v":7},null,{"$f":"+R1606","v":0},{"$f":"+S1606","v":0},{"$f":"+T1606","v":7},{"$f":"+U1606","v":0},{"$f":"SUM(R1590:U1590)","v":7},null,0,{"$f":"+Y1589-X1590+(T1590*D1590)","v":324},0,0,{"$f":"+Y$231-AA1590","v":324},0,{"$f":"IF(AB1590+1>0,0,IF(Z1590<AC1590,Z1590,AC1590)-AE1591)","v":0},0,null," "]
[" ",{"$f":"+B1590","v":31116},"1 a 2 anos",{"$f":"+D1590+1","v":1},{"$f":"+E1590","v":16},null,null," =",null,16004,null,{"$f":"+L1493-R1591","v":0},{"$f":"+M1493-S1591","v":2},{"$f":"+N1493-T1591","v":7},{"$f":"+O1493-U1591","v":0},{"$f":"SUM(L1591:O1591)","v":9},null,{"$f":"IF($D1591>R$17-1,L1493,0)","v":0},{"$f":"IF($D1591>S$17-1,M1493,0)","v":0},{"$f":"+AD1591","v":0},{"$f":"IF($D1591>U$17-1,O1493,0)","v":0},{"$f":"+AD1591","v":0},null,{"$f":"+N1494*($D1591+1)","v":16},308,{"$f":"+N1493","v":7},{"$f":"+Z1591*D1591+AA1590","v":7},317,{"$f":"ROUNDUP(-AB1591/D1591,0)+AE1592","v":-310},0,{"$f":"+T1591+AE1592","v":7},null," "]
[" ",{"$f":"+B1591","v":31116},"2 a 3 anos",{"$f":"+D1591+1","v":2},{"$f":"+E1591","v":16},null,null," =",null,16005,null,{"$f":"+L1494-R1592","v":0},3,8,0,11,null,0,0,0,0,0,null,{"$f":"+N1495*($D1592+1)","v":21},287,{"$f":"+N1494","v":8},23,301,-144,0,7,null," "]
[" ",31116,"3 a 4 anos",3,16,null,null," =",null,16006,null,0,3,7,0,10,null,0,0,0,0,0,null,32,255,7,44,280,-87,0,7,null," "]
[" ",31116,"4 a 5 anos",4,16,null,null," =",null,16007,null,0,3,8,0,11,null,0,0,0,0,0,null,35,220,8,76,248,-55,0,7,null," "]
[" ",31116,"5 a 6 anos",5,16,null,null," =",null,16008,null,1,3,7,0,11,null,0,0,0,0,0,null,0,220,7,111,213,-36,0,7,null," "]
[" ",31116,"6 a 7 anos",6,16,null,null," =",null,16009,null,0,0,0,0,0,null,0,0,0,0,0,null,84,136,0,111,213,-29,0,7,null," "]
[" ",31116,"7 a 8 anos",7,16,null,null," =",null,16010,null,0,0,12,0,12,null,0,0,0,0,0,null,88,48,12,195,129,-12,0,7,null," "]
[" ",31116,"8 a 9 anos",8,16,null,null," =",null,16011,null,0,0,11,0,11,null,0,0,0,0,0,null,63,-15,11,283,41,1,0,7,null," "]
[" ",31116,"9 a 10 anos",9,16,null,null," =",null,16012,null,0,0,5,1,6,null,0,0,{"$f":"+AD1599","v":2},0,{"$f":"+AD1599","v":2},null,50,{"$f":"+Y1598-X1599+(T1599*D1599)","v":-47},7,346,-22,8,2,7,null," "]
[" ",31116,"10 a 11 anos",10,16,null,null," =",null,16013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1600","v":5},0,{"$f":"SUM(R1600:U1600)","v":5},null,0,3,5,396,-72,8,{"$f":"IF(AB1600+1>0,0,IF(Z1600-AC1600,Z1600,AC1600)-AE1601)","v":5},5,null," "]
[" ",31116,"11 a 12 anos",11,16,null,null," =",null,16014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,3,0,396,-72,7,0,0,null," "]
[" ",31116,"12 a 13 anos",12,16,null,null," =",null,16015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,3,0,396,-72,6,0,0,null," "]
[" ",31116,"13 a 14 anos",13,16,null,null," =",null,16016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,3,0,396,-72,6,0,0,null," "]
[" ",31116,"14 a 15 anos",14,16,null,null," =",null,16017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,3,0,396,-72,6,0,0,null," "]
[" ",31116,"+ de 15 anos",15,16,null,null," =",null,16018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,3,0,396,-72,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,16019,null,{"$f":"SUM(L1590:L1605)","v":1},{"$f":"SUM(M1590:M1605)","v":14},{"$f":"SUM(N1590:N1605)","v":72},{"$f":"SUM(O1590:O1605)","v":1},{"$f":"SUM(L1606:O1606)","v":88},null,{"$f":"SUM(R1591:R1605)","v":0},{"$f":"SUM(S1591:S1605)","v":0},{"$f":"SUM(T1591:T1605)","v":7},{"$f":"SUM(U1591:U1605)","v":0},{"$f":"SUM(V1591:V1605)","v":7},null,{"$f":"SUM(X1590:X1605)","v":389},0,{"$f":"SUM(Z1590:Z1605)","v":72},396,-72,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,16020,null,{"$f":"SUMPRODUCT($D1590:$D1605,L1590:L1605)","v":5},{"$f":"SUMPRODUCT($D1590:$D1605,M1590:M1605)","v":44},{"$f":"SUMPRODUCT($D1590:$D1605,N1590:N1605)","v":328},{"$f":"SUMPRODUCT($D1590:$D1605,O1590:O1605)","v":9},{"$f":"SUM(L1607:O1607)","v":386},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,16021,null,{"$f":"+L1607/L1606","v":5},{"$f":"+M1607/M1606","v":3.1428571428571428},{"$f":"+N1607/N1606","v":4.5555555555555554},{"$f":"+O1607/O1606","v":9},{"$f":"+P1607/P1606","v":4.3863636363636367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,16022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1513","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,16023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1610*100+E1611","v":31216},"0 a 1 ano",0,{"$f":"+E1605","v":16},null,null," =",null,16024,null,{"$f":"+L$15*L1590","v":0},0,2062369.4000000001,0,{"$f":"SUM(L1611:O1611)","v":2062369.4000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1611","v":31216},"1 a 2 anos",{"$f":"+D1611+1","v":1},{"$f":"+E1611","v":16},null,null," =",null,16025,null,0,539591.64,2062369.4000000001,0,{"$f":"SUM(L1612:O1612)","v":2601961.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1612","v":31216},"2 a 3 anos",{"$f":"+D1612+1","v":2},{"$f":"+E1612","v":16},null,null," =",null,16026,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"3 a 4 anos",3,16,null,null," =",null,16027,null,0,809387.46,2062369.4000000001,0,2871756.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"4 a 5 anos",4,16,null,null," =",null,16028,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"5 a 6 anos",5,16,null,null," =",null,16029,null,270708.94,809387.46,2062369.4000000001,0,3142465.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"6 a 7 anos",6,16,null,null," =",null,16030,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"7 a 8 anos",7,16,null,null," =",null,16031,null,0,0,3535490.4000000004,0,3535490.4000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"8 a 9 anos",8,16,null,null," =",null,16032,null,0,0,3240866.2,0,3240866.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"9 a 10 anos",9,16,null,null," =",null,16033,null,0,0,1473121,347758.2,1820879.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"10 a 11 anos",10,16,null,null," =",null,16034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"11 a 12 anos",11,16,null,null," =",null,16035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"12 a 13 anos",12,16,null,null," =",null,16036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"13 a 14 anos",13,16,null,null," =",null,16037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"14 a 15 anos",14,16,null,null," =",null,16038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31216,"+ de 15 anos",15,16,null,null," =",null,16039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,16040,null,{"$f":"SUM(L1611:L1626)","v":270708.94},{"$f":"SUM(M1611:M1626)","v":3777141.48},{"$f":"SUM(N1611:N1626)","v":21212942.400000002},{"$f":"SUM(O1611:O1626)","v":347758.2},{"$f":"SUM(P1611:P1626)","v":25608551.019999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,16041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1532","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,16042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1629*100+E1630","v":31316},"0 a 1 ano",0,{"$f":"+E1624","v":16},null,null," =",null,16043,null,{"$f":"+L1611*-L$24","v":0},{"$f":"+M1611*-M$24","v":0},{"$f":"+N1611*-N$24","v":-185613.24600000001},{"$f":"+O1611*-O$24","v":0},{"$f":"SUM(L1630:O1630)","v":-185613.24600000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1630","v":31316},"1 a 2 anos",{"$f":"+D1630+1","v":1},{"$f":"+E1630","v":16},null,null," =",null,16044,null,{"$f":"+L1612*-L$25","v":0},{"$f":"+M1612*-M$25","v":-57331.611749999996},{"$f":"+N1612*-N$25","v":-185613.24600000004},{"$f":"+O1612*-O$25","v":0},{"$f":"SUM(L1631:O1631)","v":-242944.85775000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1631","v":31316},"2 a 3 anos",{"$f":"+D1631+1","v":2},{"$f":"+E1631","v":16},null,null," =",null,16045,null,{"$f":"+L1613*-L$26","v":0},{"$f":"+M1613*-M$26","v":-85997.417625000002},{"$f":"+N1613*-N$26","v":-212129.42400000003},{"$f":"+O1613*-O$26","v":0},-298126.841625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"3 a 4 anos",3,16,null,null," =",null,16046,null,{"$f":"+L1614*-L$27","v":0},{"$f":"+M1614*-M$27","v":-85997.417624999987},{"$f":"+N1614*-N$27","v":-185613.24600000004},{"$f":"+O1614*-O$27","v":0},-271610.66362500004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"4 a 5 anos",4,16,null,null," =",null,16047,null,{"$f":"+L1615*-L$28","v":0},{"$f":"+M1615*-M$28","v":-85997.417624999987},{"$f":"+N1615*-N$28","v":-212129.42400000006},{"$f":"+O1615*-O$28","v":0},-298126.84162500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"5 a 6 anos",5,16,null,null," =",null,16048,null,{"$f":"+L1616*-L$29","v":-28762.824874999998},{"$f":"+M1616*-M$29","v":-85997.417624999987},{"$f":"+N1616*-N$29","v":-185613.24600000007},{"$f":"+O1616*-O$29","v":0},-300373.48850000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"6 a 7 anos",6,16,null,null," =",null,16049,null,{"$f":"+L1617*-L$30","v":0},{"$f":"+M1617*-M$30","v":0},{"$f":"+N1617*-N$30","v":0},{"$f":"+O1617*-O$30","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"7 a 8 anos",7,16,null,null," =",null,16050,null,{"$f":"+L1618*-L$31","v":0},{"$f":"+M1618*-M$31","v":0},{"$f":"+N1618*-N$31","v":-318194.13600000012},{"$f":"+O1618*-O$31","v":0},-318194.13600000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"8 a 9 anos",8,16,null,null," =",null,16051,null,{"$f":"+L1619*-L$32","v":0},{"$f":"+M1619*-M$32","v":0},{"$f":"+N1619*-N$32","v":-291677.9580000001},{"$f":"+O1619*-O$32","v":0},-291677.9580000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"9 a 10 anos",9,16,null,null," =",null,16052,null,{"$f":"+L1620*-L$33","v":0},{"$f":"+M1620*-M$33","v":0},{"$f":"+N1620*-N$33","v":-132580.89000000004},{"$f":"+O1620*-O$33","v":-31298.238000000008},-163879.12800000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"10 a 11 anos",10,16,null,null," =",null,16053,null,{"$f":"+L1621*-L$34","v":0},{"$f":"+M1621*-M$34","v":0},{"$f":"+N1621*-N$34","v":0},{"$f":"+O1621*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"11 a 12 anos",11,16,null,null," =",null,16054,null,{"$f":"+L1622*-L$35","v":0},{"$f":"+M1622*-M$35","v":0},{"$f":"+N1622*-N$35","v":0},{"$f":"+O1622*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"12 a 13 anos",12,16,null,null," =",null,16055,null,{"$f":"+L1623*-L$36","v":0},{"$f":"+M1623*-M$36","v":0},{"$f":"+N1623*-N$36","v":0},{"$f":"+O1623*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"13 a 14 anos",13,16,null,null," =",null,16056,null,{"$f":"+L1624*-L$37","v":0},{"$f":"+M1624*-M$37","v":0},{"$f":"+N1624*-N$37","v":0},{"$f":"+O1624*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"14 a 15 anos",14,16,null,null," =",null,16057,null,{"$f":"+L1625*-L$38","v":0},{"$f":"+M1625*-M$38","v":0},{"$f":"+N1625*-N$38","v":0},{"$f":"+O1625*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31316,"+ de 15 anos",15,16,null,null," =",null,16058,null,{"$f":"+L1626*-L$39","v":0},{"$f":"+M1626*-M$39","v":0},{"$f":"+N1626*-N$39","v":0},{"$f":"+O1626*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,16059,null,{"$f":"SUM(L1630:L1645)","v":-28762.824874999998},{"$f":"SUM(M1630:M1645)","v":-401321.28224999999},{"$f":"SUM(N1630:N1645)","v":-1909164.8160000006},{"$f":"SUM(O1630:O1645)","v":-31298.238000000008},{"$f":"SUM(P1630:P1645)","v":-2370547.1611250001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,16060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1551","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,16061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1648*100+E1649","v":31416},"0 a 1 ano",0,{"$f":"+E1626","v":16},null,null," =",null,16062,null,{"$f":"+L1611*-L$61","v":0},{"$f":"+M1611*-M$61","v":0},{"$f":"+N1611*-N$61","v":-185613.24600000001},{"$f":"+O1611*-O$61","v":0},{"$f":"SUM(L1649:O1649)","v":-185613.24600000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1649","v":31416},"1 a 2 anos",{"$f":"+D1649+1","v":1},{"$f":"+E1649","v":16},null,null," =",null,16063,null,{"$f":"+L1612*-L$62","v":0},{"$f":"+M1612*-M$62","v":-114663.22349999999},{"$f":"+N1612*-N$62","v":-371226.49200000003},{"$f":"+O1612*-O$62","v":0},{"$f":"SUM(L1650:O1650)","v":-485889.71550000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1650","v":31416},"2 a 3 anos",{"$f":"+D1650+1","v":2},{"$f":"+E1650","v":16},null,null," =",null,16064,null,{"$f":"+L1613*-L$63","v":0},{"$f":"+M1613*-M$63","v":-257992.25287499998},{"$f":"+N1613*-N$63","v":-636388.27200000011},{"$f":"+O1613*-O$63","v":0},-894380.52487500012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"3 a 4 anos",3,16,null,null," =",null,{"$f":"+J1651+1","v":16065},null,{"$f":"+L1614*-L$64","v":0},{"$f":"+M1614*-M$64","v":-343989.67049999995},{"$f":"+N1614*-N$64","v":-742452.98400000017},{"$f":"+O1614*-O$64","v":0},-1086442.6545000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"4 a 5 anos",4,16,null,null," =",null,16066,null,{"$f":"+L1615*-L$65","v":0},{"$f":"+M1615*-M$65","v":-429987.08812500001},{"$f":"+N1615*-N$65","v":-1060647.1200000001},{"$f":"+O1615*-O$65","v":0},-1490634.2081250001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"5 a 6 anos",5,16,null,null," =",null,16067,null,{"$f":"+L1616*-L$66","v":-172576.94924999998},{"$f":"+M1616*-M$66","v":-515984.50574999995},{"$f":"+N1616*-N$66","v":-1113679.4760000003},{"$f":"+O1616*-O$66","v":0},-1802240.9310000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"6 a 7 anos",6,16,null,null," =",null,16068,null,{"$f":"+L1617*-L$67","v":0},{"$f":"+M1617*-M$67","v":0},{"$f":"+N1617*-N$67","v":0},{"$f":"+O1617*-O$67","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"7 a 8 anos",7,16,null,null," =",null,16069,null,{"$f":"+L1618*-L$68","v":0},{"$f":"+M1618*-M$68","v":0},{"$f":"+N1618*-N$68","v":-2545553.0880000009},{"$f":"+O1618*-O$68","v":0},-2545553.0880000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"8 a 9 anos",8,16,null,null," =",null,16070,null,{"$f":"+L1619*-L$69","v":0},{"$f":"+M1619*-M$69","v":0},{"$f":"+N1619*-N$69","v":-2625101.6220000009},{"$f":"+O1619*-O$69","v":0},-2625101.6220000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"9 a 10 anos",9,16,null,null," =",null,16071,null,{"$f":"+L1620*-L$70","v":0},{"$f":"+M1620*-M$70","v":0},{"$f":"+N1620*-N$70","v":-1325808.9000000006},{"$f":"+O1620*-O$70","v":-312982.38000000012},-1638791.2800000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"10 a 11 anos",10,16,null,null," =",null,16072,null,{"$f":"+L1621*-L$71","v":0},{"$f":"+M1621*-M$71","v":0},{"$f":"+N1621*-N$71","v":0},{"$f":"+O1621*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"11 a 12 anos",11,16,null,null," =",null,16073,null,{"$f":"+L1622*-L$72","v":0},{"$f":"+M1622*-M$72","v":0},{"$f":"+N1622*-N$72","v":0},{"$f":"+O1622*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"12 a 13 anos",12,16,null,null," =",null,16074,null,{"$f":"+L1623*-L$73","v":0},{"$f":"+M1623*-M$73","v":0},{"$f":"+N1623*-N$73","v":0},{"$f":"+O1623*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"13 a 14 anos",13,16,null,null," =",null,16075,null,{"$f":"+L1624*-L$74","v":0},{"$f":"+M1624*-M$74","v":0},{"$f":"+N1624*-N$74","v":0},{"$f":"+O1624*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"14 a 15 anos",14,16,null,null," =",null,16076,null,{"$f":"+L1625*-L$75","v":0},{"$f":"+M1625*-M$75","v":0},{"$f":"+N1625*-N$75","v":0},{"$f":"+O1625*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31416,"+ de 15 anos",15,16,null,null," =",null,16077,null,{"$f":"+L1626*-L$76","v":0},{"$f":"+M1626*-M$76","v":0},{"$f":"+N1626*-N$76","v":0},{"$f":"+O1626*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,16078,null,{"$f":"SUM(L1649:L1664)","v":-172576.94924999998},{"$f":"SUM(M1649:M1664)","v":-1662616.7407499999},{"$f":"SUM(N1649:N1664)","v":-10606471.200000003},{"$f":"SUM(O1649:O1664)","v":-312982.38000000012},{"$f":"SUM(P1649:P1664)","v":-12754647.270000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,16079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1570","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,16080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1667*100+E1668","v":31516},"Saldo inicial",null,{"$f":"+E1664","v":16},null,null," =",null,16081,null,{"$f":"+L1574","v":270708.94},{"$f":"+M1574","v":3777141.48},{"$f":"+N1574","v":21212942.399999999},{"$f":"+O1574","v":347758.2},{"$f":"SUM(L1668:O1668)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1668","v":31516},"Aquisições",null,{"$f":"+E1668","v":16},null,null," =",null,16082,null,{"$f":"+L1611","v":0},{"$f":"+M1611","v":0},{"$f":"+N1611","v":2062369.4000000001},{"$f":"+O1611","v":0},{"$f":"SUM(L1669:O1669)","v":2062369.4000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1669","v":31516},"Baixa",null,{"$f":"+E1669","v":16},null,null," =",null,16083,null,{"$f":"-L1668-L1669+L1671","v":0},{"$f":"-M1668-M1669+M1671","v":0},{"$f":"-N1668-N1669+N1671","v":-2062369.3999999948},{"$f":"-O1668-O1669+O1671","v":0},{"$f":"SUM(L1670:O1670)","v":-2062369.3999999948},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1670","v":31516},"Saldo final",null,16,null,null," =",null,16084,null,{"$f":"+L1627","v":270708.94},{"$f":"+M1627","v":3777141.48},{"$f":"+N1627","v":21212942.400000002},{"$f":"+O1627","v":347758.2},{"$f":"SUM(L1671:O1671)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,16,null,null,null,null,16085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1576","v":316},"DEPRECIAÇÃO ACUMULADA",null,16,null,null,null,null,16086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1673*100+E1674","v":31616},"Saldo inicial",null,16,null,null," =",null,16087,null,{"$f":"+L1580","v":-143814.12437500001},{"$f":"+M1580","v":-1261295.4584999999},{"$f":"+N1580","v":-10500406.488000004},{"$f":"+O1580","v":-281684.14200000011},{"$f":"SUM(L1674:O1674)","v":-12187200.212875005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1674","v":31616},"Depreciação do Ano",null,16,null,null," =",null,16088,null,{"$f":"+L1646","v":-28762.824874999998},{"$f":"+M1646","v":-401321.28224999999},{"$f":"+N1646","v":-1909164.8160000006},{"$f":"+O1646","v":-31298.238000000008},{"$f":"SUM(L1675:O1675)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1675","v":31616},"Baixa Depreciação",null,16,null,null," =",null,16089,null,{"$f":"+L1677-L1674-L1675","v":3.637978807091713E-11},{"$f":"+M1677-M1674-M1675","v":0},{"$f":"+N1677-N1674-N1675","v":1803100.1040000012},{"$f":"+O1677-O1674-O1675","v":0},{"$f":"SUM(L1676:O1676)","v":1803100.1040000012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1676","v":31616},"Saldo final da Depreciação",null,16,null,null,null,null,16090,null,{"$f":"+L1665","v":-172576.94924999998},{"$f":"+M1665","v":-1662616.7407499999},{"$f":"+N1665","v":-10606471.200000003},{"$f":"+O1665","v":-312982.38000000012},{"$f":"SUM(L1677:O1677)","v":-12754647.270000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,16,null,null,null,null,16091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,16,null,null," =",null,16092,null,{"$f":"+L1671+L1677","v":98131.990750000026},{"$f":"+M1671+M1677","v":2114524.7392500001},{"$f":"+N1671+N1677","v":10606471.199999999},{"$f":"+O1671+O1677","v":34775.819999999891},{"$f":"SUM(L1679:O1679)","v":12853903.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,16,null,null,null,null,16093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,16,null,null,null,null,16094,null,{"$f":"-L1670-L1676","v":-3.637978807091713E-11},{"$f":"-M1670-M1676","v":0},{"$f":"-N1670-N1676","v":259269.29599999357},{"$f":"-O1670-O1676","v":0},{"$f":"SUM(L1681:O1681)","v":259269.29599999354},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,16,null,null,null,null,16095,null,{"$f":"+L1670+L1676","v":3.637978807091713E-11},{"$f":"+M1670+M1676","v":0},{"$f":"+N1670+N1676","v":-259269.29599999357},{"$f":"+O1670+O1676","v":0},{"$f":"SUM(L1682:O1682)","v":-259269.29599999354},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1679+1","v":17},null,null,null,null,{"$f":"+E1684*1000","v":17000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1684+1","v":17001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1589","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1684","v":17},null,null,null,null,17002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$152","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1686*100+E1687","v":31117},"0 a 1 ano",0,{"$f":"+E1686","v":17},null,null," =",null,17003,null,{"$f":"+R1687","v":0},{"$f":"+S1687","v":0},{"$f":"+T1687","v":8},{"$f":"+U1687","v":1},{"$f":"SUM(L1687:O1687)","v":9},null,{"$f":"+R1703","v":0},{"$f":"+S1703","v":0},{"$f":"+T1703","v":8},{"$f":"+U1703","v":1},{"$f":"SUM(R1687:U1687)","v":9},null,0,{"$f":"+Y1686-X1687+(T1687*D1687)","v":324},0,0,{"$f":"+Y$231-AA1687","v":324},0,{"$f":"IF(AB1687+1>0,0,IF(Z1687<AC1687,Z1687,AC1687)-AE1688)","v":0},0,null," "]
[" ",{"$f":"+B1687","v":31117},"1 a 2 anos",{"$f":"+D1687+1","v":1},{"$f":"+E1687","v":17},null,null," =",null,17004,null,{"$f":"+L1590-R1688","v":0},{"$f":"+M1590-S1688","v":0},{"$f":"+N1590-T1688","v":7},{"$f":"+O1590-U1688","v":0},{"$f":"SUM(L1688:O1688)","v":7},null,{"$f":"IF($D1688>R$17-1,L1590,0)","v":0},{"$f":"IF($D1688>S$17-1,M1590,0)","v":0},{"$f":"+AD1688","v":0},{"$f":"IF($D1688>U$17-1,O1590,0)","v":0},{"$f":"+AD1688","v":0},null,{"$f":"+N1591*($D1688+1)","v":14},310,{"$f":"+N1590","v":7},{"$f":"+Z1688*D1688+AA1687","v":7},317,{"$f":"ROUNDUP(-AB1688/D1688,0)+AE1689","v":-309},0,{"$f":"+T1688+AE1689","v":8},null," "]
[" ",{"$f":"+B1688","v":31117},"2 a 3 anos",{"$f":"+D1688+1","v":2},{"$f":"+E1688","v":17},null,null," =",null,17005,null,{"$f":"+L1591-R1689","v":0},2,7,0,9,null,0,0,0,0,0,null,{"$f":"+N1592*($D1689+1)","v":24},286,{"$f":"+N1591","v":7},21,303,-144,0,8,null," "]
[" ",31117,"3 a 4 anos",3,17,null,null," =",null,17006,null,0,3,8,0,11,null,0,0,0,0,0,null,28,258,8,45,279,-85,0,8,null," "]
[" ",31117,"4 a 5 anos",4,17,null,null," =",null,17007,null,0,3,7,0,10,null,0,0,0,0,0,null,40,218,7,73,251,-55,0,8,null," "]
[" ",31117,"5 a 6 anos",5,17,null,null," =",null,17008,null,0,3,8,0,11,null,0,0,0,0,0,null,42,176,8,113,211,-35,0,8,null," "]
[" ",31117,"6 a 7 anos",6,17,null,null," =",null,17009,null,1,3,7,0,11,null,0,0,0,0,0,null,0,176,7,155,169,-21,0,8,null," "]
[" ",31117,"7 a 8 anos",7,17,null,null," =",null,17010,null,0,0,0,0,0,null,0,0,0,0,0,null,96,80,0,155,169,-17,0,8,null," "]
[" ",31117,"8 a 9 anos",8,17,null,null," =",null,17011,null,0,0,12,0,12,null,0,0,0,0,0,null,99,-19,12,251,73,-2,0,8,null," "]
[" ",31117,"9 a 10 anos",9,17,null,null," =",null,17012,null,0,0,8,0,8,null,0,0,{"$f":"+AD1696","v":3},0,{"$f":"+AD1696","v":3},null,50,{"$f":"+Y1695-X1696+(T1696*D1696)","v":-42},11,350,-26,8,3,8,null," "]
[" ",31117,"10 a 11 anos",10,17,null,null," =",null,17013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1697","v":5},1,{"$f":"SUM(R1697:U1697)","v":6},null,0,8,5,400,-76,8,{"$f":"IF(AB1697+1>0,0,IF(Z1697-AC1697,Z1697,AC1697)-AE1698)","v":5},5,null," "]
[" ",31117,"11 a 12 anos",11,17,null,null," =",null,17014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,400,-76,7,0,0,null," "]
[" ",31117,"12 a 13 anos",12,17,null,null," =",null,17015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,400,-76,7,0,0,null," "]
[" ",31117,"13 a 14 anos",13,17,null,null," =",null,17016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,400,-76,6,0,0,null," "]
[" ",31117,"14 a 15 anos",14,17,null,null," =",null,17017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,400,-76,6,0,0,null," "]
[" ",31117,"+ de 15 anos",15,17,null,null," =",null,17018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,8,0,400,-76,6,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,17019,null,{"$f":"SUM(L1687:L1702)","v":1},{"$f":"SUM(M1687:M1702)","v":14},{"$f":"SUM(N1687:N1702)","v":72},{"$f":"SUM(O1687:O1702)","v":1},{"$f":"SUM(L1703:O1703)","v":88},null,{"$f":"SUM(R1688:R1702)","v":0},{"$f":"SUM(S1688:S1702)","v":0},{"$f":"SUM(T1688:T1702)","v":8},{"$f":"SUM(U1688:U1702)","v":1},{"$f":"SUM(V1688:V1702)","v":9},null,{"$f":"SUM(X1687:X1702)","v":393},0,{"$f":"SUM(Z1687:Z1702)","v":72},400,-76,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,17020,null,{"$f":"SUMPRODUCT($D1687:$D1702,L1687:L1702)","v":6},{"$f":"SUMPRODUCT($D1687:$D1702,M1687:M1702)","v":58},{"$f":"SUMPRODUCT($D1687:$D1702,N1687:N1702)","v":323},{"$f":"SUMPRODUCT($D1687:$D1702,O1687:O1702)","v":0},{"$f":"SUM(L1704:O1704)","v":387},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,17021,null,{"$f":"+L1704/L1703","v":6},{"$f":"+M1704/M1703","v":4.1428571428571432},{"$f":"+N1704/N1703","v":4.4861111111111107},{"$f":"+O1704/O1703","v":0},{"$f":"+P1704/P1703","v":4.3977272727272725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,17022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1610","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,17023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1707*100+E1708","v":31217},"0 a 1 ano",0,{"$f":"+E1702","v":17},null,null," =",null,17024,null,{"$f":"+L$15*L1687","v":0},0,2356993.6,347758.2,{"$f":"SUM(L1708:O1708)","v":2704751.8000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1708","v":31217},"1 a 2 anos",{"$f":"+D1708+1","v":1},{"$f":"+E1708","v":17},null,null," =",null,17025,null,0,0,2062369.4000000001,0,{"$f":"SUM(L1709:O1709)","v":2062369.4000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1709","v":31217},"2 a 3 anos",{"$f":"+D1709+1","v":2},{"$f":"+E1709","v":17},null,null," =",null,17026,null,0,539591.64,2062369.4000000001,0,2601961.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"3 a 4 anos",3,17,null,null," =",null,17027,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"4 a 5 anos",4,17,null,null," =",null,17028,null,0,809387.46,2062369.4000000001,0,2871756.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"5 a 6 anos",5,17,null,null," =",null,17029,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"6 a 7 anos",6,17,null,null," =",null,17030,null,270708.94,809387.46,2062369.4000000001,0,3142465.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"7 a 8 anos",7,17,null,null," =",null,17031,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"8 a 9 anos",8,17,null,null," =",null,17032,null,0,0,3535490.4000000004,0,3535490.4000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"9 a 10 anos",9,17,null,null," =",null,17033,null,0,0,2356993.6,0,2356993.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"10 a 11 anos",10,17,null,null," =",null,17034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"11 a 12 anos",11,17,null,null," =",null,17035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"12 a 13 anos",12,17,null,null," =",null,17036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"13 a 14 anos",13,17,null,null," =",null,17037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"14 a 15 anos",14,17,null,null," =",null,17038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31217,"+ de 15 anos",15,17,null,null," =",null,17039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,17040,null,{"$f":"SUM(L1708:L1723)","v":270708.94},{"$f":"SUM(M1708:M1723)","v":3777141.48},{"$f":"SUM(N1708:N1723)","v":21212942.400000002},{"$f":"SUM(O1708:O1723)","v":347758.2},{"$f":"SUM(P1708:P1723)","v":25608551.020000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,17041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1629","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,17042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1726*100+E1727","v":31317},"0 a 1 ano",0,{"$f":"+E1721","v":17},null,null," =",null,17043,null,{"$f":"+L1708*-L$24","v":0},{"$f":"+M1708*-M$24","v":0},{"$f":"+N1708*-N$24","v":-212129.424},{"$f":"+O1708*-O$24","v":-31298.238000000001},{"$f":"SUM(L1727:O1727)","v":-243427.66200000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1727","v":31317},"1 a 2 anos",{"$f":"+D1727+1","v":1},{"$f":"+E1727","v":17},null,null," =",null,17044,null,{"$f":"+L1709*-L$25","v":0},{"$f":"+M1709*-M$25","v":0},{"$f":"+N1709*-N$25","v":-185613.24600000004},{"$f":"+O1709*-O$25","v":0},{"$f":"SUM(L1728:O1728)","v":-185613.24600000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1728","v":31317},"2 a 3 anos",{"$f":"+D1728+1","v":2},{"$f":"+E1728","v":17},null,null," =",null,17045,null,{"$f":"+L1710*-L$26","v":0},{"$f":"+M1710*-M$26","v":-57331.611750000011},{"$f":"+N1710*-N$26","v":-185613.24600000004},{"$f":"+O1710*-O$26","v":0},-242944.85775000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"3 a 4 anos",3,17,null,null," =",null,17046,null,{"$f":"+L1711*-L$27","v":0},{"$f":"+M1711*-M$27","v":-85997.417624999987},{"$f":"+N1711*-N$27","v":-212129.42400000003},{"$f":"+O1711*-O$27","v":0},-298126.841625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"4 a 5 anos",4,17,null,null," =",null,17047,null,{"$f":"+L1712*-L$28","v":0},{"$f":"+M1712*-M$28","v":-85997.417624999987},{"$f":"+N1712*-N$28","v":-185613.24600000007},{"$f":"+O1712*-O$28","v":0},-271610.66362500004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"5 a 6 anos",5,17,null,null," =",null,17048,null,{"$f":"+L1713*-L$29","v":0},{"$f":"+M1713*-M$29","v":-85997.417624999987},{"$f":"+N1713*-N$29","v":-212129.42400000006},{"$f":"+O1713*-O$29","v":0},-298126.84162500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"6 a 7 anos",6,17,null,null," =",null,17049,null,{"$f":"+L1714*-L$30","v":-28762.824874999995},{"$f":"+M1714*-M$30","v":-85997.417624999987},{"$f":"+N1714*-N$30","v":-185613.24600000007},{"$f":"+O1714*-O$30","v":0},-300373.48850000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"7 a 8 anos",7,17,null,null," =",null,17050,null,{"$f":"+L1715*-L$31","v":0},{"$f":"+M1715*-M$31","v":0},{"$f":"+N1715*-N$31","v":0},{"$f":"+O1715*-O$31","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"8 a 9 anos",8,17,null,null," =",null,17051,null,{"$f":"+L1716*-L$32","v":0},{"$f":"+M1716*-M$32","v":0},{"$f":"+N1716*-N$32","v":-318194.13600000012},{"$f":"+O1716*-O$32","v":0},-318194.13600000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"9 a 10 anos",9,17,null,null," =",null,17052,null,{"$f":"+L1717*-L$33","v":0},{"$f":"+M1717*-M$33","v":0},{"$f":"+N1717*-N$33","v":-212129.42400000006},{"$f":"+O1717*-O$33","v":0},-212129.42400000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"10 a 11 anos",10,17,null,null," =",null,17053,null,{"$f":"+L1718*-L$34","v":0},{"$f":"+M1718*-M$34","v":0},{"$f":"+N1718*-N$34","v":0},{"$f":"+O1718*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"11 a 12 anos",11,17,null,null," =",null,17054,null,{"$f":"+L1719*-L$35","v":0},{"$f":"+M1719*-M$35","v":0},{"$f":"+N1719*-N$35","v":0},{"$f":"+O1719*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"12 a 13 anos",12,17,null,null," =",null,17055,null,{"$f":"+L1720*-L$36","v":0},{"$f":"+M1720*-M$36","v":0},{"$f":"+N1720*-N$36","v":0},{"$f":"+O1720*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"13 a 14 anos",13,17,null,null," =",null,17056,null,{"$f":"+L1721*-L$37","v":0},{"$f":"+M1721*-M$37","v":0},{"$f":"+N1721*-N$37","v":0},{"$f":"+O1721*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"14 a 15 anos",14,17,null,null," =",null,17057,null,{"$f":"+L1722*-L$38","v":0},{"$f":"+M1722*-M$38","v":0},{"$f":"+N1722*-N$38","v":0},{"$f":"+O1722*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31317,"+ de 15 anos",15,17,null,null," =",null,17058,null,{"$f":"+L1723*-L$39","v":0},{"$f":"+M1723*-M$39","v":0},{"$f":"+N1723*-N$39","v":0},{"$f":"+O1723*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,17059,null,{"$f":"SUM(L1727:L1742)","v":-28762.824874999995},{"$f":"SUM(M1727:M1742)","v":-401321.28224999999},{"$f":"SUM(N1727:N1742)","v":-1909164.8160000006},{"$f":"SUM(O1727:O1742)","v":-31298.238000000001},{"$f":"SUM(P1727:P1742)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,17060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1648","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,17061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1745*100+E1746","v":31417},"0 a 1 ano",0,{"$f":"+E1723","v":17},null,null," =",null,17062,null,{"$f":"+L1708*-L$61","v":0},{"$f":"+M1708*-M$61","v":0},{"$f":"+N1708*-N$61","v":-212129.424},{"$f":"+O1708*-O$61","v":-31298.238000000001},{"$f":"SUM(L1746:O1746)","v":-243427.66200000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1746","v":31417},"1 a 2 anos",{"$f":"+D1746+1","v":1},{"$f":"+E1746","v":17},null,null," =",null,17063,null,{"$f":"+L1709*-L$62","v":0},{"$f":"+M1709*-M$62","v":0},{"$f":"+N1709*-N$62","v":-371226.49200000003},{"$f":"+O1709*-O$62","v":0},{"$f":"SUM(L1747:O1747)","v":-371226.49200000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1747","v":31417},"2 a 3 anos",{"$f":"+D1747+1","v":2},{"$f":"+E1747","v":17},null,null," =",null,17064,null,{"$f":"+L1710*-L$63","v":0},{"$f":"+M1710*-M$63","v":-171994.83525},{"$f":"+N1710*-N$63","v":-556839.73800000013},{"$f":"+O1710*-O$63","v":0},-728834.57325000013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"3 a 4 anos",3,17,null,null," =",null,{"$f":"+J1748+1","v":17065},null,{"$f":"+L1711*-L$64","v":0},{"$f":"+M1711*-M$64","v":-343989.67049999995},{"$f":"+N1711*-N$64","v":-848517.69600000011},{"$f":"+O1711*-O$64","v":0},-1192507.3665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"4 a 5 anos",4,17,null,null," =",null,17066,null,{"$f":"+L1712*-L$65","v":0},{"$f":"+M1712*-M$65","v":-429987.08812500001},{"$f":"+N1712*-N$65","v":-928066.23000000021},{"$f":"+O1712*-O$65","v":0},-1358053.3181250002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"5 a 6 anos",5,17,null,null," =",null,17067,null,{"$f":"+L1713*-L$66","v":0},{"$f":"+M1713*-M$66","v":-515984.50574999995},{"$f":"+N1713*-N$66","v":-1272776.5440000002},{"$f":"+O1713*-O$66","v":0},-1788761.0497500002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"6 a 7 anos",6,17,null,null," =",null,17068,null,{"$f":"+L1714*-L$67","v":-201339.77412499997},{"$f":"+M1714*-M$67","v":-601981.9233749999},{"$f":"+N1714*-N$67","v":-1299292.7220000003},{"$f":"+O1714*-O$67","v":0},-2102614.4195000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"7 a 8 anos",7,17,null,null," =",null,17069,null,{"$f":"+L1715*-L$68","v":0},{"$f":"+M1715*-M$68","v":0},{"$f":"+N1715*-N$68","v":0},{"$f":"+O1715*-O$68","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"8 a 9 anos",8,17,null,null," =",null,17070,null,{"$f":"+L1716*-L$69","v":0},{"$f":"+M1716*-M$69","v":0},{"$f":"+N1716*-N$69","v":-2863747.2240000013},{"$f":"+O1716*-O$69","v":0},-2863747.2240000013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"9 a 10 anos",9,17,null,null," =",null,17071,null,{"$f":"+L1717*-L$70","v":0},{"$f":"+M1717*-M$70","v":0},{"$f":"+N1717*-N$70","v":-2121294.2400000007},{"$f":"+O1717*-O$70","v":0},-2121294.2400000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"10 a 11 anos",10,17,null,null," =",null,17072,null,{"$f":"+L1718*-L$71","v":0},{"$f":"+M1718*-M$71","v":0},{"$f":"+N1718*-N$71","v":0},{"$f":"+O1718*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"11 a 12 anos",11,17,null,null," =",null,17073,null,{"$f":"+L1719*-L$72","v":0},{"$f":"+M1719*-M$72","v":0},{"$f":"+N1719*-N$72","v":0},{"$f":"+O1719*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"12 a 13 anos",12,17,null,null," =",null,17074,null,{"$f":"+L1720*-L$73","v":0},{"$f":"+M1720*-M$73","v":0},{"$f":"+N1720*-N$73","v":0},{"$f":"+O1720*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"13 a 14 anos",13,17,null,null," =",null,17075,null,{"$f":"+L1721*-L$74","v":0},{"$f":"+M1721*-M$74","v":0},{"$f":"+N1721*-N$74","v":0},{"$f":"+O1721*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"14 a 15 anos",14,17,null,null," =",null,17076,null,{"$f":"+L1722*-L$75","v":0},{"$f":"+M1722*-M$75","v":0},{"$f":"+N1722*-N$75","v":0},{"$f":"+O1722*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31417,"+ de 15 anos",15,17,null,null," =",null,17077,null,{"$f":"+L1723*-L$76","v":0},{"$f":"+M1723*-M$76","v":0},{"$f":"+N1723*-N$76","v":0},{"$f":"+O1723*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,17078,null,{"$f":"SUM(L1746:L1761)","v":-201339.77412499997},{"$f":"SUM(M1746:M1761)","v":-2063938.023},{"$f":"SUM(N1746:N1761)","v":-10473890.310000002},{"$f":"SUM(O1746:O1761)","v":-31298.238000000001},{"$f":"SUM(P1746:P1761)","v":-12770466.345125003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,17079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1667","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,17080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1764*100+E1765","v":31517},"Saldo inicial",null,{"$f":"+E1761","v":17},null,null," =",null,17081,null,{"$f":"+L1671","v":270708.94},{"$f":"+M1671","v":3777141.48},{"$f":"+N1671","v":21212942.400000002},{"$f":"+O1671","v":347758.2},{"$f":"SUM(L1765:O1765)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1765","v":31517},"Aquisições",null,{"$f":"+E1765","v":17},null,null," =",null,17082,null,{"$f":"+L1708","v":0},{"$f":"+M1708","v":0},{"$f":"+N1708","v":2356993.6},{"$f":"+O1708","v":347758.2},{"$f":"SUM(L1766:O1766)","v":2704751.8000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1766","v":31517},"Baixa",null,{"$f":"+E1766","v":17},null,null," =",null,17083,null,{"$f":"-L1765-L1766+L1768","v":0},{"$f":"-M1765-M1766+M1768","v":0},{"$f":"-N1765-N1766+N1768","v":-2356993.6000000015},{"$f":"-O1765-O1766+O1768","v":-347758.2},{"$f":"SUM(L1767:O1767)","v":-2704751.8000000017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1767","v":31517},"Saldo final",null,17,null,null," =",null,17084,null,{"$f":"+L1724","v":270708.94},{"$f":"+M1724","v":3777141.48},{"$f":"+N1724","v":21212942.400000002},{"$f":"+O1724","v":347758.2},{"$f":"SUM(L1768:O1768)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,17,null,null,null,null,17085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1673","v":316},"DEPRECIAÇÃO ACUMULADA",null,17,null,null,null,null,17086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1770*100+E1771","v":31617},"Saldo inicial",null,17,null,null," =",null,17087,null,{"$f":"+L1677","v":-172576.94924999998},{"$f":"+M1677","v":-1662616.7407499999},{"$f":"+N1677","v":-10606471.200000003},{"$f":"+O1677","v":-312982.38000000012},{"$f":"SUM(L1771:O1771)","v":-12754647.270000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1771","v":31617},"Depreciação do Ano",null,17,null,null," =",null,17088,null,{"$f":"+L1743","v":-28762.824874999995},{"$f":"+M1743","v":-401321.28224999999},{"$f":"+N1743","v":-1909164.8160000006},{"$f":"+O1743","v":-31298.238000000001},{"$f":"SUM(L1772:O1772)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1772","v":31617},"Baixa Depreciação",null,17,null,null," =",null,17089,null,{"$f":"+L1774-L1771-L1772","v":0},{"$f":"+M1774-M1771-M1772","v":0},{"$f":"+N1774-N1771-N1772","v":2041745.7060000012},{"$f":"+O1774-O1771-O1772","v":312982.38000000012},{"$f":"SUM(L1773:O1773)","v":2354728.0860000011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1773","v":31617},"Saldo final da Depreciação",null,17,null,null,null,null,17090,null,{"$f":"+L1762","v":-201339.77412499997},{"$f":"+M1762","v":-2063938.023},{"$f":"+N1762","v":-10473890.310000002},{"$f":"+O1762","v":-31298.238000000001},{"$f":"SUM(L1774:O1774)","v":-12770466.345125003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,17,null,null,null,null,17091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,17,null,null," =",null,17092,null,{"$f":"+L1768+L1774","v":69369.165875000035},{"$f":"+M1768+M1774","v":1713203.4569999999},{"$f":"+N1768+N1774","v":10739052.09},{"$f":"+O1768+O1774","v":316459.962},{"$f":"SUM(L1776:O1776)","v":12838084.674874999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,17,null,null,null,null,17093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,17,null,null,null,null,17094,null,{"$f":"-L1767-L1773","v":0},{"$f":"-M1767-M1773","v":0},{"$f":"-N1767-N1773","v":315247.89400000032},{"$f":"-O1767-O1773","v":34775.819999999891},{"$f":"SUM(L1778:O1778)","v":350023.71400000021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,17,null,null,null,null,17095,null,{"$f":"+L1767+L1773","v":0},{"$f":"+M1767+M1773","v":0},{"$f":"+N1767+N1773","v":-315247.89400000032},{"$f":"+O1767+O1773","v":-34775.819999999891},{"$f":"SUM(L1779:O1779)","v":-350023.71400000021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1776+1","v":18},null,null,null,null,{"$f":"+E1781*1000","v":18000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1781+1","v":18001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1686","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1781","v":18},null,null,null,null,18002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$152","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1783*100+E1784","v":31118},"0 a 1 ano",0,{"$f":"+E1783","v":18},null,null," =",null,18003,null,{"$f":"+R1784","v":0},{"$f":"+S1784","v":0},{"$f":"+T1784","v":8},{"$f":"+U1784","v":0},{"$f":"SUM(L1784:O1784)","v":8},null,{"$f":"+R1800","v":0},{"$f":"+S1800","v":0},{"$f":"+T1800","v":8},{"$f":"+U1800","v":0},{"$f":"SUM(R1784:U1784)","v":8},null,0,{"$f":"+Y1783-X1784+(T1784*D1784)","v":324},0,0,{"$f":"+Y$231-AA1784","v":324},0,{"$f":"IF(AB1784+1>0,0,IF(Z1784<AC1784,Z1784,AC1784)-AE1785)","v":0},0,null," "]
[" ",{"$f":"+B1784","v":31118},"1 a 2 anos",{"$f":"+D1784+1","v":1},{"$f":"+E1784","v":18},null,null," =",null,18004,null,{"$f":"+L1687-R1785","v":0},{"$f":"+M1687-S1785","v":0},{"$f":"+N1687-T1785","v":8},{"$f":"+O1687-U1785","v":1},{"$f":"SUM(L1785:O1785)","v":9},null,{"$f":"IF($D1785>R$17-1,L1687,0)","v":0},{"$f":"IF($D1785>S$17-1,M1687,0)","v":0},{"$f":"+AD1785","v":0},{"$f":"IF($D1785>U$17-1,O1687,0)","v":0},{"$f":"+AD1785","v":0},null,{"$f":"+N1688*($D1785+1)","v":14},310,{"$f":"+N1687","v":8},{"$f":"+Z1785*D1785+AA1784","v":8},316,{"$f":"ROUNDUP(-AB1785/D1785,0)+AE1786","v":-308},0,{"$f":"+T1785+AE1786","v":8},null," "]
[" ",{"$f":"+B1785","v":31118},"2 a 3 anos",{"$f":"+D1785+1","v":2},{"$f":"+E1785","v":18},null,null," =",null,18005,null,{"$f":"+L1688-R1786","v":0},0,7,0,7,null,0,0,0,0,0,null,{"$f":"+N1689*($D1786+1)","v":21},289,{"$f":"+N1688","v":7},22,302,-143,0,8,null," "]
[" ",31118,"3 a 4 anos",3,18,null,null," =",null,18006,null,0,2,7,0,9,null,0,0,0,0,0,null,32,257,7,43,281,-86,0,8,null," "]
[" ",31118,"4 a 5 anos",4,18,null,null," =",null,18007,null,0,3,8,0,11,null,0,0,0,0,0,null,35,222,8,75,249,-55,0,8,null," "]
[" ",31118,"5 a 6 anos",5,18,null,null," =",null,18008,null,0,3,7,0,10,null,0,0,0,0,0,null,48,174,7,110,214,-35,0,8,null," "]
[" ",31118,"6 a 7 anos",6,18,null,null," =",null,18009,null,0,3,8,0,11,null,0,0,0,0,0,null,49,125,8,158,166,-20,0,8,null," "]
[" ",31118,"7 a 8 anos",7,18,null,null," =",null,18010,null,1,3,7,0,11,null,0,0,0,0,0,null,0,125,7,207,117,-9,0,8,null," "]
[" ",31118,"8 a 9 anos",8,18,null,null," =",null,18011,null,0,0,0,0,0,null,0,0,0,0,0,null,108,17,0,207,117,-7,0,8,null," "]
[" ",31118,"9 a 10 anos",9,18,null,null," =",null,18012,null,0,0,12,0,12,null,0,0,{"$f":"+AD1793","v":0},0,{"$f":"+AD1793","v":0},null,80,{"$f":"+Y1792-X1793+(T1793*D1793)","v":-63},12,315,9,7,0,8,null," "]
[" ",31118,"10 a 11 anos",10,18,null,null," =",null,18013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1794","v":8},0,{"$f":"SUM(R1794:U1794)","v":8},null,0,17,8,395,-71,8,{"$f":"IF(AB1794+1>0,0,IF(Z1794-AC1794,Z1794,AC1794)-AE1795)","v":8},8,null," "]
[" ",31118,"11 a 12 anos",11,18,null,null," =",null,18014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,17,0,395,-71,7,0,0,null," "]
[" ",31118,"12 a 13 anos",12,18,null,null," =",null,18015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,17,0,395,-71,6,0,0,null," "]
[" ",31118,"13 a 14 anos",13,18,null,null," =",null,18016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,17,0,395,-71,6,0,0,null," "]
[" ",31118,"14 a 15 anos",14,18,null,null," =",null,18017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,17,0,395,-71,6,0,0,null," "]
[" ",31118,"+ de 15 anos",15,18,null,null," =",null,18018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,17,0,395,-71,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,18019,null,{"$f":"SUM(L1784:L1799)","v":1},{"$f":"SUM(M1784:M1799)","v":14},{"$f":"SUM(N1784:N1799)","v":72},{"$f":"SUM(O1784:O1799)","v":1},{"$f":"SUM(L1800:O1800)","v":88},null,{"$f":"SUM(R1785:R1799)","v":0},{"$f":"SUM(S1785:S1799)","v":0},{"$f":"SUM(T1785:T1799)","v":8},{"$f":"SUM(U1785:U1799)","v":0},{"$f":"SUM(V1785:V1799)","v":8},null,{"$f":"SUM(X1784:X1799)","v":387},0,{"$f":"SUM(Z1784:Z1799)","v":72},395,-71,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,18020,null,{"$f":"SUMPRODUCT($D1784:$D1799,L1784:L1799)","v":7},{"$f":"SUMPRODUCT($D1784:$D1799,M1784:M1799)","v":72},{"$f":"SUMPRODUCT($D1784:$D1799,N1784:N1799)","v":315},{"$f":"SUMPRODUCT($D1784:$D1799,O1784:O1799)","v":1},{"$f":"SUM(L1801:O1801)","v":395},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,18021,null,{"$f":"+L1801/L1800","v":7},{"$f":"+M1801/M1800","v":5.1428571428571432},{"$f":"+N1801/N1800","v":4.375},{"$f":"+O1801/O1800","v":1},{"$f":"+P1801/P1800","v":4.4886363636363633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,18022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1707","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,18023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1804*100+E1805","v":31218},"0 a 1 ano",0,{"$f":"+E1799","v":18},null,null," =",null,18024,null,{"$f":"+L$15*L1784","v":0},0,2356993.6,0,{"$f":"SUM(L1805:O1805)","v":2356993.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1805","v":31218},"1 a 2 anos",{"$f":"+D1805+1","v":1},{"$f":"+E1805","v":18},null,null," =",null,18025,null,0,0,2356993.6,347758.2,{"$f":"SUM(L1806:O1806)","v":2704751.8000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1806","v":31218},"2 a 3 anos",{"$f":"+D1806+1","v":2},{"$f":"+E1806","v":18},null,null," =",null,18026,null,0,0,2062369.4000000001,0,2062369.4000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"3 a 4 anos",3,18,null,null," =",null,18027,null,0,539591.64,2062369.4000000001,0,2601961.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"4 a 5 anos",4,18,null,null," =",null,18028,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"5 a 6 anos",5,18,null,null," =",null,18029,null,0,809387.46,2062369.4000000001,0,2871756.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"6 a 7 anos",6,18,null,null," =",null,18030,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"7 a 8 anos",7,18,null,null," =",null,18031,null,270708.94,809387.46,2062369.4000000001,0,3142465.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"8 a 9 anos",8,18,null,null," =",null,18032,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"9 a 10 anos",9,18,null,null," =",null,18033,null,0,0,3535490.4000000004,0,3535490.4000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"10 a 11 anos",10,18,null,null," =",null,18034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"11 a 12 anos",11,18,null,null," =",null,18035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"12 a 13 anos",12,18,null,null," =",null,18036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"13 a 14 anos",13,18,null,null," =",null,18037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"14 a 15 anos",14,18,null,null," =",null,18038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31218,"+ de 15 anos",15,18,null,null," =",null,18039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,18040,null,{"$f":"SUM(L1805:L1820)","v":270708.94},{"$f":"SUM(M1805:M1820)","v":3777141.48},{"$f":"SUM(N1805:N1820)","v":21212942.399999999},{"$f":"SUM(O1805:O1820)","v":347758.2},{"$f":"SUM(P1805:P1820)","v":25608551.020000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,18041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1726","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,18042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1823*100+E1824","v":31318},"0 a 1 ano",0,{"$f":"+E1818","v":18},null,null," =",null,18043,null,{"$f":"+L1805*-L$24","v":0},{"$f":"+M1805*-M$24","v":0},{"$f":"+N1805*-N$24","v":-212129.424},{"$f":"+O1805*-O$24","v":0},{"$f":"SUM(L1824:O1824)","v":-212129.424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1824","v":31318},"1 a 2 anos",{"$f":"+D1824+1","v":1},{"$f":"+E1824","v":18},null,null," =",null,18044,null,{"$f":"+L1806*-L$25","v":0},{"$f":"+M1806*-M$25","v":0},{"$f":"+N1806*-N$25","v":-212129.42400000003},{"$f":"+O1806*-O$25","v":-31298.238000000005},{"$f":"SUM(L1825:O1825)","v":-243427.66200000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1825","v":31318},"2 a 3 anos",{"$f":"+D1825+1","v":2},{"$f":"+E1825","v":18},null,null," =",null,18045,null,{"$f":"+L1807*-L$26","v":0},{"$f":"+M1807*-M$26","v":0},{"$f":"+N1807*-N$26","v":-185613.24600000004},{"$f":"+O1807*-O$26","v":0},-185613.24600000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"3 a 4 anos",3,18,null,null," =",null,18046,null,{"$f":"+L1808*-L$27","v":0},{"$f":"+M1808*-M$27","v":-57331.611749999996},{"$f":"+N1808*-N$27","v":-185613.24600000004},{"$f":"+O1808*-O$27","v":0},-242944.85775000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"4 a 5 anos",4,18,null,null," =",null,18047,null,{"$f":"+L1809*-L$28","v":0},{"$f":"+M1809*-M$28","v":-85997.417624999987},{"$f":"+N1809*-N$28","v":-212129.42400000006},{"$f":"+O1809*-O$28","v":0},-298126.84162500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"5 a 6 anos",5,18,null,null," =",null,18048,null,{"$f":"+L1810*-L$29","v":0},{"$f":"+M1810*-M$29","v":-85997.417624999987},{"$f":"+N1810*-N$29","v":-185613.24600000007},{"$f":"+O1810*-O$29","v":0},-271610.66362500004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"6 a 7 anos",6,18,null,null," =",null,18049,null,{"$f":"+L1811*-L$30","v":0},{"$f":"+M1811*-M$30","v":-85997.417624999987},{"$f":"+N1811*-N$30","v":-212129.42400000006},{"$f":"+O1811*-O$30","v":0},-298126.84162500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"7 a 8 anos",7,18,null,null," =",null,18050,null,{"$f":"+L1812*-L$31","v":-28762.824874999995},{"$f":"+M1812*-M$31","v":-85997.417624999987},{"$f":"+N1812*-N$31","v":-185613.24600000007},{"$f":"+O1812*-O$31","v":0},-300373.48850000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"8 a 9 anos",8,18,null,null," =",null,18051,null,{"$f":"+L1813*-L$32","v":0},{"$f":"+M1813*-M$32","v":0},{"$f":"+N1813*-N$32","v":0},{"$f":"+O1813*-O$32","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"9 a 10 anos",9,18,null,null," =",null,18052,null,{"$f":"+L1814*-L$33","v":0},{"$f":"+M1814*-M$33","v":0},{"$f":"+N1814*-N$33","v":-318194.13600000012},{"$f":"+O1814*-O$33","v":0},-318194.13600000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"10 a 11 anos",10,18,null,null," =",null,18053,null,{"$f":"+L1815*-L$34","v":0},{"$f":"+M1815*-M$34","v":0},{"$f":"+N1815*-N$34","v":0},{"$f":"+O1815*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"11 a 12 anos",11,18,null,null," =",null,18054,null,{"$f":"+L1816*-L$35","v":0},{"$f":"+M1816*-M$35","v":0},{"$f":"+N1816*-N$35","v":0},{"$f":"+O1816*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"12 a 13 anos",12,18,null,null," =",null,18055,null,{"$f":"+L1817*-L$36","v":0},{"$f":"+M1817*-M$36","v":0},{"$f":"+N1817*-N$36","v":0},{"$f":"+O1817*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"13 a 14 anos",13,18,null,null," =",null,18056,null,{"$f":"+L1818*-L$37","v":0},{"$f":"+M1818*-M$37","v":0},{"$f":"+N1818*-N$37","v":0},{"$f":"+O1818*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"14 a 15 anos",14,18,null,null," =",null,18057,null,{"$f":"+L1819*-L$38","v":0},{"$f":"+M1819*-M$38","v":0},{"$f":"+N1819*-N$38","v":0},{"$f":"+O1819*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31318,"+ de 15 anos",15,18,null,null," =",null,18058,null,{"$f":"+L1820*-L$39","v":0},{"$f":"+M1820*-M$39","v":0},{"$f":"+N1820*-N$39","v":0},{"$f":"+O1820*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,18059,null,{"$f":"SUM(L1824:L1839)","v":-28762.824874999995},{"$f":"SUM(M1824:M1839)","v":-401321.28224999999},{"$f":"SUM(N1824:N1839)","v":-1909164.8160000006},{"$f":"SUM(O1824:O1839)","v":-31298.238000000005},{"$f":"SUM(P1824:P1839)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,18060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1745","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,18061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1842*100+E1843","v":31418},"0 a 1 ano",0,{"$f":"+E1820","v":18},null,null," =",null,18062,null,{"$f":"+L1805*-L$61","v":0},{"$f":"+M1805*-M$61","v":0},{"$f":"+N1805*-N$61","v":-212129.424},{"$f":"+O1805*-O$61","v":0},{"$f":"SUM(L1843:O1843)","v":-212129.424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1843","v":31418},"1 a 2 anos",{"$f":"+D1843+1","v":1},{"$f":"+E1843","v":18},null,null," =",null,18063,null,{"$f":"+L1806*-L$62","v":0},{"$f":"+M1806*-M$62","v":0},{"$f":"+N1806*-N$62","v":-424258.848},{"$f":"+O1806*-O$62","v":-62596.476000000002},{"$f":"SUM(L1844:O1844)","v":-486855.32400000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1844","v":31418},"2 a 3 anos",{"$f":"+D1844+1","v":2},{"$f":"+E1844","v":18},null,null," =",null,18064,null,{"$f":"+L1807*-L$63","v":0},{"$f":"+M1807*-M$63","v":0},{"$f":"+N1807*-N$63","v":-556839.73800000013},{"$f":"+O1807*-O$63","v":0},-556839.73800000013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"3 a 4 anos",3,18,null,null," =",null,{"$f":"+J1845+1","v":18065},null,{"$f":"+L1808*-L$64","v":0},{"$f":"+M1808*-M$64","v":-229326.44699999999},{"$f":"+N1808*-N$64","v":-742452.98400000017},{"$f":"+O1808*-O$64","v":0},-971779.4310000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"4 a 5 anos",4,18,null,null," =",null,18066,null,{"$f":"+L1809*-L$65","v":0},{"$f":"+M1809*-M$65","v":-429987.08812500001},{"$f":"+N1809*-N$65","v":-1060647.1200000001},{"$f":"+O1809*-O$65","v":0},-1490634.2081250001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"5 a 6 anos",5,18,null,null," =",null,18067,null,{"$f":"+L1810*-L$66","v":0},{"$f":"+M1810*-M$66","v":-515984.50574999995},{"$f":"+N1810*-N$66","v":-1113679.4760000003},{"$f":"+O1810*-O$66","v":0},-1629663.9817500003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"6 a 7 anos",6,18,null,null," =",null,18068,null,{"$f":"+L1811*-L$67","v":0},{"$f":"+M1811*-M$67","v":-601981.9233749999},{"$f":"+N1811*-N$67","v":-1484905.9680000003},{"$f":"+O1811*-O$67","v":0},-2086887.8913750001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"7 a 8 anos",7,18,null,null," =",null,18069,null,{"$f":"+L1812*-L$68","v":-230102.59899999996},{"$f":"+M1812*-M$68","v":-687979.3409999999},{"$f":"+N1812*-N$68","v":-1484905.9680000006},{"$f":"+O1812*-O$68","v":0},-2402987.9080000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"8 a 9 anos",8,18,null,null," =",null,18070,null,{"$f":"+L1813*-L$69","v":0},{"$f":"+M1813*-M$69","v":0},{"$f":"+N1813*-N$69","v":0},{"$f":"+O1813*-O$69","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"9 a 10 anos",9,18,null,null," =",null,18071,null,{"$f":"+L1814*-L$70","v":0},{"$f":"+M1814*-M$70","v":0},{"$f":"+N1814*-N$70","v":-3181941.3600000017},{"$f":"+O1814*-O$70","v":0},-3181941.3600000017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"10 a 11 anos",10,18,null,null," =",null,18072,null,{"$f":"+L1815*-L$71","v":0},{"$f":"+M1815*-M$71","v":0},{"$f":"+N1815*-N$71","v":0},{"$f":"+O1815*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"11 a 12 anos",11,18,null,null," =",null,18073,null,{"$f":"+L1816*-L$72","v":0},{"$f":"+M1816*-M$72","v":0},{"$f":"+N1816*-N$72","v":0},{"$f":"+O1816*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"12 a 13 anos",12,18,null,null," =",null,18074,null,{"$f":"+L1817*-L$73","v":0},{"$f":"+M1817*-M$73","v":0},{"$f":"+N1817*-N$73","v":0},{"$f":"+O1817*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"13 a 14 anos",13,18,null,null," =",null,18075,null,{"$f":"+L1818*-L$74","v":0},{"$f":"+M1818*-M$74","v":0},{"$f":"+N1818*-N$74","v":0},{"$f":"+O1818*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"14 a 15 anos",14,18,null,null," =",null,18076,null,{"$f":"+L1819*-L$75","v":0},{"$f":"+M1819*-M$75","v":0},{"$f":"+N1819*-N$75","v":0},{"$f":"+O1819*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31418,"+ de 15 anos",15,18,null,null," =",null,18077,null,{"$f":"+L1820*-L$76","v":0},{"$f":"+M1820*-M$76","v":0},{"$f":"+N1820*-N$76","v":0},{"$f":"+O1820*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,18078,null,{"$f":"SUM(L1843:L1858)","v":-230102.59899999996},{"$f":"SUM(M1843:M1858)","v":-2465259.3052499997},{"$f":"SUM(N1843:N1858)","v":-10261760.886000004},{"$f":"SUM(O1843:O1858)","v":-62596.476000000002},{"$f":"SUM(P1843:P1858)","v":-13019719.266250001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,18079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1764","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,18080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1861*100+E1862","v":31518},"Saldo inicial",null,{"$f":"+E1858","v":18},null,null," =",null,18081,null,{"$f":"+L1768","v":270708.94},{"$f":"+M1768","v":3777141.48},{"$f":"+N1768","v":21212942.400000002},{"$f":"+O1768","v":347758.2},{"$f":"SUM(L1862:O1862)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1862","v":31518},"Aquisições",null,{"$f":"+E1862","v":18},null,null," =",null,18082,null,{"$f":"+L1805","v":0},{"$f":"+M1805","v":0},{"$f":"+N1805","v":2356993.6},{"$f":"+O1805","v":0},{"$f":"SUM(L1863:O1863)","v":2356993.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1863","v":31518},"Baixa",null,{"$f":"+E1863","v":18},null,null," =",null,18083,null,{"$f":"-L1862-L1863+L1865","v":0},{"$f":"-M1862-M1863+M1865","v":0},{"$f":"-N1862-N1863+N1865","v":-2356993.6000000052},{"$f":"-O1862-O1863+O1865","v":0},{"$f":"SUM(L1864:O1864)","v":-2356993.6000000052},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1864","v":31518},"Saldo final",null,18,null,null," =",null,18084,null,{"$f":"+L1821","v":270708.94},{"$f":"+M1821","v":3777141.48},{"$f":"+N1821","v":21212942.399999999},{"$f":"+O1821","v":347758.2},{"$f":"SUM(L1865:O1865)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,18,null,null,null,null,18085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1770","v":316},"DEPRECIAÇÃO ACUMULADA",null,18,null,null,null,null,18086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1867*100+E1868","v":31618},"Saldo inicial",null,18,null,null," =",null,18087,null,{"$f":"+L1774","v":-201339.77412499997},{"$f":"+M1774","v":-2063938.023},{"$f":"+N1774","v":-10473890.310000002},{"$f":"+O1774","v":-31298.238000000001},{"$f":"SUM(L1868:O1868)","v":-12770466.345125003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1868","v":31618},"Depreciação do Ano",null,18,null,null," =",null,18088,null,{"$f":"+L1840","v":-28762.824874999995},{"$f":"+M1840","v":-401321.28224999999},{"$f":"+N1840","v":-1909164.8160000006},{"$f":"+O1840","v":-31298.238000000005},{"$f":"SUM(L1869:O1869)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1869","v":31618},"Baixa Depreciação",null,18,null,null," =",null,18089,null,{"$f":"+L1871-L1868-L1869","v":0},{"$f":"+M1871-M1868-M1869","v":0},{"$f":"+N1871-N1868-N1869","v":2121294.2399999993},{"$f":"+O1871-O1868-O1869","v":0},{"$f":"SUM(L1870:O1870)","v":2121294.2399999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1870","v":31618},"Saldo final da Depreciação",null,18,null,null,null,null,18090,null,{"$f":"+L1859","v":-230102.59899999996},{"$f":"+M1859","v":-2465259.3052499997},{"$f":"+N1859","v":-10261760.886000004},{"$f":"+O1859","v":-62596.476000000002},{"$f":"SUM(L1871:O1871)","v":-13019719.266250003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,18,null,null,null,null,18091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,18,null,null," =",null,18092,null,{"$f":"+L1865+L1871","v":40606.341000000044},{"$f":"+M1865+M1871","v":1311882.1747500002},{"$f":"+N1865+N1871","v":10951181.513999995},{"$f":"+O1865+O1871","v":285161.72399999999},{"$f":"SUM(L1873:O1873)","v":12588831.753749995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,18,null,null,null,null,18093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,18,null,null,null,null,18094,null,{"$f":"-L1864-L1870","v":0},{"$f":"-M1864-M1870","v":0},{"$f":"-N1864-N1870","v":235699.36000000592},{"$f":"-O1864-O1870","v":0},{"$f":"SUM(L1875:O1875)","v":235699.36000000592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,18,null,null,null,null,18095,null,{"$f":"+L1864+L1870","v":0},{"$f":"+M1864+M1870","v":0},{"$f":"+N1864+N1870","v":-235699.36000000592},{"$f":"+O1864+O1870","v":0},{"$f":"SUM(L1876:O1876)","v":-235699.36000000592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1873+1","v":19},null,null,null,null,{"$f":"+E1878*1000","v":19000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1878+1","v":19001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1783","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1878","v":19},null,null,null,null,19002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$152","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1880*100+E1881","v":31119},"0 a 1 ano",0,{"$f":"+E1880","v":19},null,null," =",null,19003,null,{"$f":"+R1881","v":1},{"$f":"+S1881","v":3},{"$f":"+T1881","v":12},{"$f":"+U1881","v":0},{"$f":"SUM(L1881:O1881)","v":16},null,{"$f":"+R1897","v":1},{"$f":"+S1897","v":3},{"$f":"+T1897","v":12},{"$f":"+U1897","v":0},{"$f":"SUM(R1881:U1881)","v":16},null,0,{"$f":"+Y1880-X1881+(T1881*D1881)","v":324},0,0,{"$f":"+Y$231-AA1881","v":324},0,{"$f":"IF(AB1881+1>0,0,IF(Z1881<AC1881,Z1881,AC1881)-AE1882)","v":0},0,null," "]
[" ",{"$f":"+B1881","v":31119},"1 a 2 anos",{"$f":"+D1881+1","v":1},{"$f":"+E1881","v":19},null,null," =",null,19004,null,{"$f":"+L1784-R1882","v":0},{"$f":"+M1784-S1882","v":0},{"$f":"+N1784-T1882","v":8},{"$f":"+O1784-U1882","v":0},{"$f":"SUM(L1882:O1882)","v":8},null,{"$f":"IF($D1882>R$17-1,L1784,0)","v":0},{"$f":"IF($D1882>S$17-1,M1784,0)","v":0},{"$f":"+AD1882","v":0},{"$f":"IF($D1882>U$17-1,O1784,0)","v":0},{"$f":"+AD1882","v":0},null,{"$f":"+N1785*($D1882+1)","v":16},308,{"$f":"+N1784","v":8},{"$f":"+Z1882*D1882+AA1881","v":8},316,{"$f":"ROUNDUP(-AB1882/D1882,0)+AE1883","v":-304},0,{"$f":"+T1882+AE1883","v":12},null," "]
[" ",{"$f":"+B1882","v":31119},"2 a 3 anos",{"$f":"+D1882+1","v":2},{"$f":"+E1882","v":19},null,null," =",null,19005,null,{"$f":"+L1785-R1883","v":0},0,8,1,9,null,0,0,0,0,0,null,{"$f":"+N1786*($D1883+1)","v":21},287,{"$f":"+N1785","v":8},24,300,-138,0,12,null," "]
[" ",31119,"3 a 4 anos",3,19,null,null," =",null,19006,null,0,0,7,0,7,null,0,0,0,0,0,null,28,259,7,45,279,-81,0,12,null," "]
[" ",31119,"4 a 5 anos",4,19,null,null," =",null,19007,null,0,2,7,0,9,null,0,0,0,0,0,null,40,219,7,73,251,-51,0,12,null," "]
[" ",31119,"5 a 6 anos",5,19,null,null," =",null,19008,null,0,3,8,0,11,null,0,0,0,0,0,null,42,177,8,113,211,-31,0,12,null," "]
[" ",31119,"6 a 7 anos",6,19,null,null," =",null,19009,null,0,3,7,0,10,null,0,0,0,0,0,null,56,121,7,155,169,-17,0,12,null," "]
[" ",31119,"7 a 8 anos",7,19,null,null," =",null,19010,null,0,3,8,0,11,null,0,0,0,0,0,null,56,65,8,211,113,-5,0,12,null," "]
[" ",31119,"8 a 9 anos",8,19,null,null," =",null,19011,null,0,0,7,0,7,null,1,3,0,0,0,null,0,65,7,267,57,4,0,12,null," "]
[" ",31119,"9 a 10 anos",9,19,null,null," =",null,19012,null,0,0,0,0,0,null,0,0,{"$f":"+AD1890","v":0},0,{"$f":"+AD1890","v":0},null,120,{"$f":"+Y1889-X1890+(T1890*D1890)","v":-55},0,267,57,5,0,12,null," "]
[" ",31119,"10 a 11 anos",10,19,null,null," =",null,19013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1891","v":12},0,{"$f":"SUM(R1891:U1891)","v":12},null,0,65,12,387,-63,7,{"$f":"IF(AB1891+1>0,0,IF(Z1891-AC1891,Z1891,AC1891)-AE1892)","v":12},12,null," "]
[" ",31119,"11 a 12 anos",11,19,null,null," =",null,19014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,65,0,387,-63,6,0,0,null," "]
[" ",31119,"12 a 13 anos",12,19,null,null," =",null,19015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,65,0,387,-63,6,0,0,null," "]
[" ",31119,"13 a 14 anos",13,19,null,null," =",null,19016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,65,0,387,-63,5,0,0,null," "]
[" ",31119,"14 a 15 anos",14,19,null,null," =",null,19017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,65,0,387,-63,5,0,0,null," "]
[" ",31119,"+ de 15 anos",15,19,null,null," =",null,19018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,65,0,387,-63,5,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,19019,null,{"$f":"SUM(L1881:L1896)","v":1},{"$f":"SUM(M1881:M1896)","v":14},{"$f":"SUM(N1881:N1896)","v":72},{"$f":"SUM(O1881:O1896)","v":1},{"$f":"SUM(L1897:O1897)","v":88},null,{"$f":"SUM(R1882:R1896)","v":1},{"$f":"SUM(S1882:S1896)","v":3},{"$f":"SUM(T1882:T1896)","v":12},{"$f":"SUM(U1882:U1896)","v":0},{"$f":"SUM(V1882:V1896)","v":12},null,{"$f":"SUM(X1881:X1896)","v":379},0,{"$f":"SUM(Z1881:Z1896)","v":72},387,-63,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,19020,null,{"$f":"SUMPRODUCT($D1881:$D1896,L1881:L1896)","v":0},{"$f":"SUMPRODUCT($D1881:$D1896,M1881:M1896)","v":62},{"$f":"SUMPRODUCT($D1881:$D1896,N1881:N1896)","v":267},{"$f":"SUMPRODUCT($D1881:$D1896,O1881:O1896)","v":2},{"$f":"SUM(L1898:O1898)","v":331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,19021,null,{"$f":"+L1898/L1897","v":0},{"$f":"+M1898/M1897","v":4.4285714285714288},{"$f":"+N1898/N1897","v":3.7083333333333335},{"$f":"+O1898/O1897","v":2},{"$f":"+P1898/P1897","v":3.7613636363636362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,19022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1804","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,19023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1901*100+E1902","v":31219},"0 a 1 ano",0,{"$f":"+E1896","v":19},null,null," =",null,19024,null,{"$f":"+L$15*L1881","v":270708.94},809387.46,3535490.4000000004,0,{"$f":"SUM(L1902:O1902)","v":4615586.8000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1902","v":31219},"1 a 2 anos",{"$f":"+D1902+1","v":1},{"$f":"+E1902","v":19},null,null," =",null,19025,null,0,0,2356993.6,0,{"$f":"SUM(L1903:O1903)","v":2356993.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1903","v":31219},"2 a 3 anos",{"$f":"+D1903+1","v":2},{"$f":"+E1903","v":19},null,null," =",null,19026,null,0,0,2356993.6,347758.2,2704751.8000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"3 a 4 anos",3,19,null,null," =",null,19027,null,0,0,2062369.4000000001,0,2062369.4000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"4 a 5 anos",4,19,null,null," =",null,19028,null,0,539591.64,2062369.4000000001,0,2601961.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"5 a 6 anos",5,19,null,null," =",null,19029,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"6 a 7 anos",6,19,null,null," =",null,19030,null,0,809387.46,2062369.4000000001,0,2871756.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"7 a 8 anos",7,19,null,null," =",null,19031,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"8 a 9 anos",8,19,null,null," =",null,19032,null,0,0,2062369.4000000001,0,2062369.4000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"9 a 10 anos",9,19,null,null," =",null,19033,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"10 a 11 anos",10,19,null,null," =",null,19034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"11 a 12 anos",11,19,null,null," =",null,19035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"12 a 13 anos",12,19,null,null," =",null,19036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"13 a 14 anos",13,19,null,null," =",null,19037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"14 a 15 anos",14,19,null,null," =",null,19038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31219,"+ de 15 anos",15,19,null,null," =",null,19039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,19040,null,{"$f":"SUM(L1902:L1917)","v":270708.94},{"$f":"SUM(M1902:M1917)","v":3777141.48},{"$f":"SUM(N1902:N1917)","v":21212942.399999999},{"$f":"SUM(O1902:O1917)","v":347758.2},{"$f":"SUM(P1902:P1917)","v":25608551.019999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,19041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1823","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,19042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1920*100+E1921","v":31319},"0 a 1 ano",0,{"$f":"+E1915","v":19},null,null," =",null,19043,null,{"$f":"+L1902*-L$24","v":-28762.824874999998},{"$f":"+M1902*-M$24","v":-85997.417624999987},{"$f":"+N1902*-N$24","v":-318194.136},{"$f":"+O1902*-O$24","v":0},{"$f":"SUM(L1921:O1921)","v":-432954.37849999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1921","v":31319},"1 a 2 anos",{"$f":"+D1921+1","v":1},{"$f":"+E1921","v":19},null,null," =",null,19044,null,{"$f":"+L1903*-L$25","v":0},{"$f":"+M1903*-M$25","v":0},{"$f":"+N1903*-N$25","v":-212129.42400000003},{"$f":"+O1903*-O$25","v":0},{"$f":"SUM(L1922:O1922)","v":-212129.42400000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1922","v":31319},"2 a 3 anos",{"$f":"+D1922+1","v":2},{"$f":"+E1922","v":19},null,null," =",null,19045,null,{"$f":"+L1904*-L$26","v":0},{"$f":"+M1904*-M$26","v":0},{"$f":"+N1904*-N$26","v":-212129.42400000003},{"$f":"+O1904*-O$26","v":-31298.238000000005},-243427.66200000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"3 a 4 anos",3,19,null,null," =",null,19046,null,{"$f":"+L1905*-L$27","v":0},{"$f":"+M1905*-M$27","v":0},{"$f":"+N1905*-N$27","v":-185613.24600000004},{"$f":"+O1905*-O$27","v":0},-185613.24600000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"4 a 5 anos",4,19,null,null," =",null,19047,null,{"$f":"+L1906*-L$28","v":0},{"$f":"+M1906*-M$28","v":-57331.611749999996},{"$f":"+N1906*-N$28","v":-185613.24600000007},{"$f":"+O1906*-O$28","v":0},-242944.85775000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"5 a 6 anos",5,19,null,null," =",null,19048,null,{"$f":"+L1907*-L$29","v":0},{"$f":"+M1907*-M$29","v":-85997.417624999987},{"$f":"+N1907*-N$29","v":-212129.42400000006},{"$f":"+O1907*-O$29","v":0},-298126.84162500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"6 a 7 anos",6,19,null,null," =",null,19049,null,{"$f":"+L1908*-L$30","v":0},{"$f":"+M1908*-M$30","v":-85997.417624999987},{"$f":"+N1908*-N$30","v":-185613.24600000007},{"$f":"+O1908*-O$30","v":0},-271610.66362500004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"7 a 8 anos",7,19,null,null," =",null,19050,null,{"$f":"+L1909*-L$31","v":0},{"$f":"+M1909*-M$31","v":-85997.417624999987},{"$f":"+N1909*-N$31","v":-212129.42400000006},{"$f":"+O1909*-O$31","v":0},-298126.84162500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"8 a 9 anos",8,19,null,null," =",null,19051,null,{"$f":"+L1910*-L$32","v":0},{"$f":"+M1910*-M$32","v":0},{"$f":"+N1910*-N$32","v":-185613.24600000007},{"$f":"+O1910*-O$32","v":0},-185613.24600000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"9 a 10 anos",9,19,null,null," =",null,19052,null,{"$f":"+L1911*-L$33","v":0},{"$f":"+M1911*-M$33","v":0},{"$f":"+N1911*-N$33","v":0},{"$f":"+O1911*-O$33","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"10 a 11 anos",10,19,null,null," =",null,19053,null,{"$f":"+L1912*-L$34","v":0},{"$f":"+M1912*-M$34","v":0},{"$f":"+N1912*-N$34","v":0},{"$f":"+O1912*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"11 a 12 anos",11,19,null,null," =",null,19054,null,{"$f":"+L1913*-L$35","v":0},{"$f":"+M1913*-M$35","v":0},{"$f":"+N1913*-N$35","v":0},{"$f":"+O1913*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"12 a 13 anos",12,19,null,null," =",null,19055,null,{"$f":"+L1914*-L$36","v":0},{"$f":"+M1914*-M$36","v":0},{"$f":"+N1914*-N$36","v":0},{"$f":"+O1914*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"13 a 14 anos",13,19,null,null," =",null,19056,null,{"$f":"+L1915*-L$37","v":0},{"$f":"+M1915*-M$37","v":0},{"$f":"+N1915*-N$37","v":0},{"$f":"+O1915*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"14 a 15 anos",14,19,null,null," =",null,19057,null,{"$f":"+L1916*-L$38","v":0},{"$f":"+M1916*-M$38","v":0},{"$f":"+N1916*-N$38","v":0},{"$f":"+O1916*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31319,"+ de 15 anos",15,19,null,null," =",null,19058,null,{"$f":"+L1917*-L$39","v":0},{"$f":"+M1917*-M$39","v":0},{"$f":"+N1917*-N$39","v":0},{"$f":"+O1917*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,19059,null,{"$f":"SUM(L1921:L1936)","v":-28762.824874999998},{"$f":"SUM(M1921:M1936)","v":-401321.28224999999},{"$f":"SUM(N1921:N1936)","v":-1909164.8160000006},{"$f":"SUM(O1921:O1936)","v":-31298.238000000005},{"$f":"SUM(P1921:P1936)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,19060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1842","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,19061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1939*100+E1940","v":31419},"0 a 1 ano",0,{"$f":"+E1917","v":19},null,null," =",null,19062,null,{"$f":"+L1902*-L$61","v":-28762.824874999998},{"$f":"+M1902*-M$61","v":-85997.417624999987},{"$f":"+N1902*-N$61","v":-318194.136},{"$f":"+O1902*-O$61","v":0},{"$f":"SUM(L1940:O1940)","v":-432954.37849999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1940","v":31419},"1 a 2 anos",{"$f":"+D1940+1","v":1},{"$f":"+E1940","v":19},null,null," =",null,19063,null,{"$f":"+L1903*-L$62","v":0},{"$f":"+M1903*-M$62","v":0},{"$f":"+N1903*-N$62","v":-424258.848},{"$f":"+O1903*-O$62","v":0},{"$f":"SUM(L1941:O1941)","v":-424258.848},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1941","v":31419},"2 a 3 anos",{"$f":"+D1941+1","v":2},{"$f":"+E1941","v":19},null,null," =",null,19064,null,{"$f":"+L1904*-L$63","v":0},{"$f":"+M1904*-M$63","v":0},{"$f":"+N1904*-N$63","v":-636388.27200000011},{"$f":"+O1904*-O$63","v":-93894.714000000007},-730282.98600000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"3 a 4 anos",3,19,null,null," =",null,{"$f":"+J1942+1","v":19065},null,{"$f":"+L1905*-L$64","v":0},{"$f":"+M1905*-M$64","v":0},{"$f":"+N1905*-N$64","v":-742452.98400000017},{"$f":"+O1905*-O$64","v":0},-742452.98400000017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"4 a 5 anos",4,19,null,null," =",null,19066,null,{"$f":"+L1906*-L$65","v":0},{"$f":"+M1906*-M$65","v":-286658.05875000003},{"$f":"+N1906*-N$65","v":-928066.23000000021},{"$f":"+O1906*-O$65","v":0},-1214724.2887500003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"5 a 6 anos",5,19,null,null," =",null,19067,null,{"$f":"+L1907*-L$66","v":0},{"$f":"+M1907*-M$66","v":-515984.50574999995},{"$f":"+N1907*-N$66","v":-1272776.5440000002},{"$f":"+O1907*-O$66","v":0},-1788761.0497500002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"6 a 7 anos",6,19,null,null," =",null,19068,null,{"$f":"+L1908*-L$67","v":0},{"$f":"+M1908*-M$67","v":-601981.9233749999},{"$f":"+N1908*-N$67","v":-1299292.7220000003},{"$f":"+O1908*-O$67","v":0},-1901274.6453750003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"7 a 8 anos",7,19,null,null," =",null,19069,null,{"$f":"+L1909*-L$68","v":0},{"$f":"+M1909*-M$68","v":-687979.3409999999},{"$f":"+N1909*-N$68","v":-1697035.3920000005},{"$f":"+O1909*-O$68","v":0},-2385014.7330000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"8 a 9 anos",8,19,null,null," =",null,19070,null,{"$f":"+L1910*-L$69","v":0},{"$f":"+M1910*-M$69","v":0},{"$f":"+N1910*-N$69","v":-1670519.2140000006},{"$f":"+O1910*-O$69","v":0},-1670519.2140000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"9 a 10 anos",9,19,null,null," =",null,19071,null,{"$f":"+L1911*-L$70","v":0},{"$f":"+M1911*-M$70","v":0},{"$f":"+N1911*-N$70","v":0},{"$f":"+O1911*-O$70","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"10 a 11 anos",10,19,null,null," =",null,19072,null,{"$f":"+L1912*-L$71","v":0},{"$f":"+M1912*-M$71","v":0},{"$f":"+N1912*-N$71","v":0},{"$f":"+O1912*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"11 a 12 anos",11,19,null,null," =",null,19073,null,{"$f":"+L1913*-L$72","v":0},{"$f":"+M1913*-M$72","v":0},{"$f":"+N1913*-N$72","v":0},{"$f":"+O1913*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"12 a 13 anos",12,19,null,null," =",null,19074,null,{"$f":"+L1914*-L$73","v":0},{"$f":"+M1914*-M$73","v":0},{"$f":"+N1914*-N$73","v":0},{"$f":"+O1914*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"13 a 14 anos",13,19,null,null," =",null,19075,null,{"$f":"+L1915*-L$74","v":0},{"$f":"+M1915*-M$74","v":0},{"$f":"+N1915*-N$74","v":0},{"$f":"+O1915*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"14 a 15 anos",14,19,null,null," =",null,19076,null,{"$f":"+L1916*-L$75","v":0},{"$f":"+M1916*-M$75","v":0},{"$f":"+N1916*-N$75","v":0},{"$f":"+O1916*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31419,"+ de 15 anos",15,19,null,null," =",null,19077,null,{"$f":"+L1917*-L$76","v":0},{"$f":"+M1917*-M$76","v":0},{"$f":"+N1917*-N$76","v":0},{"$f":"+O1917*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,19078,null,{"$f":"SUM(L1940:L1955)","v":-28762.824874999998},{"$f":"SUM(M1940:M1955)","v":-2178601.2464999999},{"$f":"SUM(N1940:N1955)","v":-8988984.3420000002},{"$f":"SUM(O1940:O1955)","v":-93894.714000000007},{"$f":"SUM(P1940:P1955)","v":-11290243.127375003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,19079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1861","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,19080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1958*100+E1959","v":31519},"Saldo inicial",null,{"$f":"+E1955","v":19},null,null," =",null,19081,null,{"$f":"+L1865","v":270708.94},{"$f":"+M1865","v":3777141.48},{"$f":"+N1865","v":21212942.399999999},{"$f":"+O1865","v":347758.2},{"$f":"SUM(L1959:O1959)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1959","v":31519},"Aquisições",null,{"$f":"+E1959","v":19},null,null," =",null,19082,null,{"$f":"+L1902","v":270708.94},{"$f":"+M1902","v":809387.46},{"$f":"+N1902","v":3535490.4000000004},{"$f":"+O1902","v":0},{"$f":"SUM(L1960:O1960)","v":4615586.8000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1960","v":31519},"Baixa",null,{"$f":"+E1960","v":19},null,null," =",null,19083,null,{"$f":"-L1959-L1960+L1962","v":-270708.94},{"$f":"-M1959-M1960+M1962","v":-809387.4599999995},{"$f":"-N1959-N1960+N1962","v":-3535490.3999999985},{"$f":"-O1959-O1960+O1962","v":0},{"$f":"SUM(L1961:O1961)","v":-4615586.799999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1961","v":31519},"Saldo final",null,19,null,null," =",null,19084,null,{"$f":"+L1918","v":270708.94},{"$f":"+M1918","v":3777141.48},{"$f":"+N1918","v":21212942.399999999},{"$f":"+O1918","v":347758.2},{"$f":"SUM(L1962:O1962)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,19,null,null,null,null,19085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1867","v":316},"DEPRECIAÇÃO ACUMULADA",null,19,null,null,null,null,19086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1964*100+E1965","v":31619},"Saldo inicial",null,19,null,null," =",null,19087,null,{"$f":"+L1871","v":-230102.59899999996},{"$f":"+M1871","v":-2465259.3052499997},{"$f":"+N1871","v":-10261760.886000004},{"$f":"+O1871","v":-62596.476000000002},{"$f":"SUM(L1965:O1965)","v":-13019719.266250003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1965","v":31619},"Depreciação do Ano",null,19,null,null," =",null,19088,null,{"$f":"+L1937","v":-28762.824874999998},{"$f":"+M1937","v":-401321.28224999999},{"$f":"+N1937","v":-1909164.8160000006},{"$f":"+O1937","v":-31298.238000000005},{"$f":"SUM(L1966:O1966)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1966","v":31619},"Baixa Depreciação",null,19,null,null," =",null,19089,null,{"$f":"+L1968-L1965-L1966","v":230102.59899999996},{"$f":"+M1968-M1965-M1966","v":687979.34099999978},{"$f":"+N1968-N1965-N1966","v":3181941.3600000041},{"$f":"+O1968-O1965-O1966","v":0},{"$f":"SUM(L1967:O1967)","v":4100023.3000000035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1967","v":31619},"Saldo final da Depreciação",null,19,null,null,null,null,19090,null,{"$f":"+L1956","v":-28762.824874999998},{"$f":"+M1956","v":-2178601.2464999999},{"$f":"+N1956","v":-8988984.3420000002},{"$f":"+O1956","v":-93894.714000000007},{"$f":"SUM(L1968:O1968)","v":-11290243.127374999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,19,null,null,null,null,19091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,19,null,null," =",null,19092,null,{"$f":"+L1962+L1968","v":241946.11512500001},{"$f":"+M1962+M1968","v":1598540.2335000001},{"$f":"+N1962+N1968","v":12223958.057999998},{"$f":"+O1962+O1968","v":253863.486},{"$f":"SUM(L1970:O1970)","v":14318307.892624998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,19,null,null,null,null,19093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,19,null,null,null,null,19094,null,{"$f":"-L1961-L1967","v":40606.341000000044},{"$f":"-M1961-M1967","v":121408.11899999972},{"$f":"-N1961-N1967","v":353549.03999999445},{"$f":"-O1961-O1967","v":0},{"$f":"SUM(L1972:O1972)","v":515563.49999999418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,19,null,null,null,null,19095,null,{"$f":"+L1961+L1967","v":-40606.341000000044},{"$f":"+M1961+M1967","v":-121408.11899999972},{"$f":"+N1961+N1967","v":-353549.03999999445},{"$f":"+O1961+O1967","v":0},{"$f":"SUM(L1973:O1973)","v":-515563.49999999418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FROTA DO ANO",null,null,{"$f":"+E1970+1","v":20},null,null,null,null,{"$f":"+E1975*1000","v":20000},null,"Micro Onibus","Leve","Pesado","Articulado","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,{"$f":"+J1975+1","v":20001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1880","v":311},"Distribuição da Frota por Ano","Anos",{"$f":"+E1975","v":20},null,null,null,null,20002,null,null,null,null,null,null,null,0,0,0,0,0,null,0,{"$f":"+N$152","v":324},0,0,0,0,0,0,null," "]
[" ",{"$f":"+B1977*100+E1978","v":31120},"0 a 1 ano",0,{"$f":"+E1977","v":20},null,null," =",null,20003,null,{"$f":"+R1978","v":0},{"$f":"+S1978","v":3},{"$f":"+T1978","v":2},{"$f":"+U1978","v":0},{"$f":"SUM(L1978:O1978)","v":5},null,{"$f":"+R1994","v":0},{"$f":"+S1994","v":3},{"$f":"+T1994","v":2},{"$f":"+U1994","v":0},{"$f":"SUM(R1978:U1978)","v":5},null,0,{"$f":"+Y1977-X1978+(T1978*D1978)","v":324},0,0,{"$f":"+Y$231-AA1978","v":324},0,{"$f":"IF(AB1978+1>0,0,IF(Z1978<AC1978,Z1978,AC1978)-AE1979)","v":0},0,null," "]
[" ",{"$f":"+B1978","v":31120},"1 a 2 anos",{"$f":"+D1978+1","v":1},{"$f":"+E1978","v":20},null,null," =",null,20004,null,{"$f":"+L1881-R1979","v":1},{"$f":"+M1881-S1979","v":3},{"$f":"+N1881-T1979","v":12},{"$f":"+O1881-U1979","v":0},{"$f":"SUM(L1979:O1979)","v":16},null,{"$f":"IF($D1979>R$17-1,L1881,0)","v":0},{"$f":"IF($D1979>S$17-1,M1881,0)","v":0},{"$f":"+AD1979","v":0},{"$f":"IF($D1979>U$17-1,O1881,0)","v":0},{"$f":"+AD1979","v":0},null,{"$f":"+N1882*($D1979+1)","v":16},308,{"$f":"+N1881","v":12},{"$f":"+Z1979*D1979+AA1978","v":12},312,{"$f":"ROUNDUP(-AB1979/D1979,0)+AE1980","v":-310},0,{"$f":"+T1979+AE1980","v":2},null," "]
[" ",{"$f":"+B1979","v":31120},"2 a 3 anos",{"$f":"+D1979+1","v":2},{"$f":"+E1979","v":20},null,null," =",null,20005,null,{"$f":"+L1882-R1980","v":0},0,8,0,8,null,0,0,0,0,0,null,{"$f":"+N1883*($D1980+1)","v":24},284,{"$f":"+N1882","v":8},28,296,-146,0,2,null," "]
[" ",31120,"3 a 4 anos",3,20,null,null," =",null,20006,null,0,0,8,1,9,null,0,0,0,0,0,null,28,256,8,52,272,-89,0,2,null," "]
[" ",31120,"4 a 5 anos",4,20,null,null," =",null,20007,null,0,0,7,0,7,null,0,0,0,0,0,null,35,221,7,80,244,-59,0,2,null," "]
[" ",31120,"5 a 6 anos",5,20,null,null," =",null,20008,null,0,2,7,0,9,null,0,0,0,0,0,null,48,173,7,115,209,-40,0,2,null," "]
[" ",31120,"6 a 7 anos",6,20,null,null," =",null,20009,null,0,3,8,0,11,null,0,0,0,0,0,null,49,124,8,163,161,-25,0,2,null," "]
[" ",31120,"7 a 8 anos",7,20,null,null," =",null,20010,null,0,3,7,0,10,null,0,0,0,0,0,null,64,60,7,212,112,-14,0,2,null," "]
[" ",31120,"8 a 9 anos",8,20,null,null," =",null,20011,null,0,0,8,0,8,null,0,3,0,0,0,null,63,-3,8,276,48,-4,0,2,null," "]
[" ",31120,"9 a 10 anos",9,20,null,null," =",null,20012,null,0,0,5,0,5,null,0,0,{"$f":"+AD1987","v":2},0,{"$f":"+AD1987","v":2},null,0,{"$f":"+Y1986-X1987+(T1987*D1987)","v":15},7,339,-15,2,2,2,null," "]
[" ",31120,"10 a 11 anos",10,20,null,null," =",null,20013,null,0,0,0,0,0,null,0,0,{"$f":"+AD1988","v":0},0,{"$f":"SUM(R1988:U1988)","v":0},null,0,15,0,339,-15,2,{"$f":"IF(AB1988+1>0,0,IF(Z1988-AC1988,Z1988,AC1988)-AE1989)","v":0},0,null," "]
[" ",31120,"11 a 12 anos",11,20,null,null," =",null,20014,null,0,0,0,0,0,null,0,0,0,0,0,null,0,15,0,339,-15,2,0,0,null," "]
[" ",31120,"12 a 13 anos",12,20,null,null," =",null,20015,null,0,0,0,0,0,null,0,0,0,0,0,null,0,15,0,339,-15,2,0,0,null," "]
[" ",31120,"13 a 14 anos",13,20,null,null," =",null,20016,null,0,0,0,0,0,null,0,0,0,0,0,null,0,15,0,339,-15,2,0,0,null," "]
[" ",31120,"14 a 15 anos",14,20,null,null," =",null,20017,null,0,0,0,0,0,null,0,0,0,0,0,null,0,15,0,339,-15,2,0,0,null," "]
[" ",31120,"+ de 15 anos",15,20,null,null," =",null,20018,null,0,0,0,0,0,null,0,0,0,0,0,null,0,15,0,339,-15,1,0,0,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,20019,null,{"$f":"SUM(L1978:L1993)","v":1},{"$f":"SUM(M1978:M1993)","v":14},{"$f":"SUM(N1978:N1993)","v":72},{"$f":"SUM(O1978:O1993)","v":1},{"$f":"SUM(L1994:O1994)","v":88},null,{"$f":"SUM(R1979:R1993)","v":0},{"$f":"SUM(S1979:S1993)","v":3},{"$f":"SUM(T1979:T1993)","v":2},{"$f":"SUM(U1979:U1993)","v":0},{"$f":"SUM(V1979:V1993)","v":2},null,{"$f":"SUM(X1978:X1993)","v":327},0,{"$f":"SUM(Z1978:Z1993)","v":72},339,-15,null,null,null,null," "]
[" ",null,"Idade Total dos Veiculos (anos)",null,null,null,"Produto = Quantidade x Ano"," =",null,20020,null,{"$f":"SUMPRODUCT($D1978:$D1993,L1978:L1993)","v":1},{"$f":"SUMPRODUCT($D1978:$D1993,M1978:M1993)","v":52},{"$f":"SUMPRODUCT($D1978:$D1993,N1978:N1993)","v":321},{"$f":"SUMPRODUCT($D1978:$D1993,O1978:O1993)","v":3},{"$f":"SUM(L1995:O1995)","v":377},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Idade Média dos Veiculos (anos)",null,null,null,null," =",null,20021,null,{"$f":"+L1995/L1994","v":1},{"$f":"+M1995/M1994","v":3.7142857142857144},{"$f":"+N1995/N1994","v":4.458333333333333},{"$f":"+O1995/O1994","v":3},{"$f":"+P1995/P1994","v":4.2840909090909092},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,20022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1901","v":312},"Aquisição veiculos Ano","Anos",null,null,null,null,null,20023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1998*100+E1999","v":31220},"0 a 1 ano",0,{"$f":"+E1993","v":20},null,null," =",null,20024,null,{"$f":"+L$15*L1978","v":0},809387.46,589248.4,0,{"$f":"SUM(L1999:O1999)","v":1398635.8599999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1999","v":31220},"1 a 2 anos",{"$f":"+D1999+1","v":1},{"$f":"+E1999","v":20},null,null," =",null,20025,null,270708.94,809387.46,3535490.4000000004,0,{"$f":"SUM(L2000:O2000)","v":4615586.8000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2000","v":31220},"2 a 3 anos",{"$f":"+D2000+1","v":2},{"$f":"+E2000","v":20},null,null," =",null,20026,null,0,0,2356993.6,0,2356993.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"3 a 4 anos",3,20,null,null," =",null,20027,null,0,0,2356993.6,347758.2,2704751.8000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"4 a 5 anos",4,20,null,null," =",null,20028,null,0,0,2062369.4000000001,0,2062369.4000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"5 a 6 anos",5,20,null,null," =",null,20029,null,0,539591.64,2062369.4000000001,0,2601961.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"6 a 7 anos",6,20,null,null," =",null,20030,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"7 a 8 anos",7,20,null,null," =",null,20031,null,0,809387.46,2062369.4000000001,0,2871756.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"8 a 9 anos",8,20,null,null," =",null,20032,null,0,0,2356993.6,0,2356993.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"9 a 10 anos",9,20,null,null," =",null,20033,null,0,0,1473121,0,1473121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"10 a 11 anos",10,20,null,null," =",null,20034,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"11 a 12 anos",11,20,null,null," =",null,20035,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"12 a 13 anos",12,20,null,null," =",null,20036,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"13 a 14 anos",13,20,null,null," =",null,20037,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"14 a 15 anos",14,20,null,null," =",null,20038,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31220,"+ de 15 anos",15,20,null,null," =",null,20039,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,20040,null,{"$f":"SUM(L1999:L2014)","v":270708.94},{"$f":"SUM(M1999:M2014)","v":3777141.48},{"$f":"SUM(N1999:N2014)","v":21212942.400000002},{"$f":"SUM(O1999:O2014)","v":347758.2},{"$f":"SUM(P1999:P2014)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,20041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1920","v":313},"Depreciação do Ano","Anos",null,null,null,null,null,20042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2017*100+E2018","v":31320},"0 a 1 ano",0,{"$f":"+E2012","v":20},null,null," =",null,20043,null,{"$f":"+L1999*-L$24","v":0},{"$f":"+M1999*-M$24","v":-85997.417624999987},{"$f":"+N1999*-N$24","v":-53032.356},{"$f":"+O1999*-O$24","v":0},{"$f":"SUM(L2018:O2018)","v":-139029.77362499997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2018","v":31320},"1 a 2 anos",{"$f":"+D2018+1","v":1},{"$f":"+E2018","v":20},null,null," =",null,20044,null,{"$f":"+L2000*-L$25","v":-28762.824874999998},{"$f":"+M2000*-M$25","v":-85997.417624999987},{"$f":"+N2000*-N$25","v":-318194.13600000006},{"$f":"+O2000*-O$25","v":0},{"$f":"SUM(L2019:O2019)","v":-432954.37850000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2019","v":31320},"2 a 3 anos",{"$f":"+D2019+1","v":2},{"$f":"+E2019","v":20},null,null," =",null,20045,null,{"$f":"+L2001*-L$26","v":0},{"$f":"+M2001*-M$26","v":0},{"$f":"+N2001*-N$26","v":-212129.42400000003},{"$f":"+O2001*-O$26","v":0},-212129.42400000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"3 a 4 anos",3,20,null,null," =",null,20046,null,{"$f":"+L2002*-L$27","v":0},{"$f":"+M2002*-M$27","v":0},{"$f":"+N2002*-N$27","v":-212129.42400000003},{"$f":"+O2002*-O$27","v":-31298.238000000005},-243427.66200000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"4 a 5 anos",4,20,null,null," =",null,20047,null,{"$f":"+L2003*-L$28","v":0},{"$f":"+M2003*-M$28","v":0},{"$f":"+N2003*-N$28","v":-185613.24600000007},{"$f":"+O2003*-O$28","v":0},-185613.24600000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"5 a 6 anos",5,20,null,null," =",null,20048,null,{"$f":"+L2004*-L$29","v":0},{"$f":"+M2004*-M$29","v":-57331.611749999996},{"$f":"+N2004*-N$29","v":-185613.24600000007},{"$f":"+O2004*-O$29","v":0},-242944.85775000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"6 a 7 anos",6,20,null,null," =",null,20049,null,{"$f":"+L2005*-L$30","v":0},{"$f":"+M2005*-M$30","v":-85997.417624999987},{"$f":"+N2005*-N$30","v":-212129.42400000006},{"$f":"+O2005*-O$30","v":0},-298126.84162500006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"7 a 8 anos",7,20,null,null," =",null,20050,null,{"$f":"+L2006*-L$31","v":0},{"$f":"+M2006*-M$31","v":-85997.417624999987},{"$f":"+N2006*-N$31","v":-185613.24600000007},{"$f":"+O2006*-O$31","v":0},-271610.66362500004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"8 a 9 anos",8,20,null,null," =",null,20051,null,{"$f":"+L2007*-L$32","v":0},{"$f":"+M2007*-M$32","v":0},{"$f":"+N2007*-N$32","v":-212129.42400000006},{"$f":"+O2007*-O$32","v":0},-212129.42400000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"9 a 10 anos",9,20,null,null," =",null,20052,null,{"$f":"+L2008*-L$33","v":0},{"$f":"+M2008*-M$33","v":0},{"$f":"+N2008*-N$33","v":-132580.89000000004},{"$f":"+O2008*-O$33","v":0},-132580.89000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"10 a 11 anos",10,20,null,null," =",null,20053,null,{"$f":"+L2009*-L$34","v":0},{"$f":"+M2009*-M$34","v":0},{"$f":"+N2009*-N$34","v":0},{"$f":"+O2009*-O$34","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"11 a 12 anos",11,20,null,null," =",null,20054,null,{"$f":"+L2010*-L$35","v":0},{"$f":"+M2010*-M$35","v":0},{"$f":"+N2010*-N$35","v":0},{"$f":"+O2010*-O$35","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"12 a 13 anos",12,20,null,null," =",null,20055,null,{"$f":"+L2011*-L$36","v":0},{"$f":"+M2011*-M$36","v":0},{"$f":"+N2011*-N$36","v":0},{"$f":"+O2011*-O$36","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"13 a 14 anos",13,20,null,null," =",null,20056,null,{"$f":"+L2012*-L$37","v":0},{"$f":"+M2012*-M$37","v":0},{"$f":"+N2012*-N$37","v":0},{"$f":"+O2012*-O$37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"14 a 15 anos",14,20,null,null," =",null,20057,null,{"$f":"+L2013*-L$38","v":0},{"$f":"+M2013*-M$38","v":0},{"$f":"+N2013*-N$38","v":0},{"$f":"+O2013*-O$38","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31320,"+ de 15 anos",15,20,null,null," =",null,20058,null,{"$f":"+L2014*-L$39","v":0},{"$f":"+M2014*-M$39","v":0},{"$f":"+N2014*-N$39","v":0},{"$f":"+O2014*-O$39","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,20059,null,{"$f":"SUM(L2018:L2033)","v":-28762.824874999998},{"$f":"SUM(M2018:M2033)","v":-401321.28224999999},{"$f":"SUM(N2018:N2033)","v":-1909164.8160000006},{"$f":"SUM(O2018:O2033)","v":-31298.238000000005},{"$f":"SUM(P2018:P2033)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,20060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1939","v":314},"Depreciação Acumulada","Anos",null,null,null,null,null,20061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2036*100+E2037","v":31420},"0 a 1 ano",0,{"$f":"+E2014","v":20},null,null," =",null,20062,null,{"$f":"+L1999*-L$61","v":0},{"$f":"+M1999*-M$61","v":-85997.417624999987},{"$f":"+N1999*-N$61","v":-53032.356},{"$f":"+O1999*-O$61","v":0},{"$f":"SUM(L2037:O2037)","v":-139029.77362499997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2037","v":31420},"1 a 2 anos",{"$f":"+D2037+1","v":1},{"$f":"+E2037","v":20},null,null," =",null,20063,null,{"$f":"+L2000*-L$62","v":-57525.649749999997},{"$f":"+M2000*-M$62","v":-171994.83524999997},{"$f":"+N2000*-N$62","v":-636388.272},{"$f":"+O2000*-O$62","v":0},{"$f":"SUM(L2038:O2038)","v":-865908.75699999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2038","v":31420},"2 a 3 anos",{"$f":"+D2038+1","v":2},{"$f":"+E2038","v":20},null,null," =",null,20064,null,{"$f":"+L2001*-L$63","v":0},{"$f":"+M2001*-M$63","v":0},{"$f":"+N2001*-N$63","v":-636388.27200000011},{"$f":"+O2001*-O$63","v":0},-636388.27200000011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"3 a 4 anos",3,20,null,null," =",null,{"$f":"+J2039+1","v":20065},null,{"$f":"+L2002*-L$64","v":0},{"$f":"+M2002*-M$64","v":0},{"$f":"+N2002*-N$64","v":-848517.69600000011},{"$f":"+O2002*-O$64","v":-125192.95200000002},-973710.64800000016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"4 a 5 anos",4,20,null,null," =",null,20066,null,{"$f":"+L2003*-L$65","v":0},{"$f":"+M2003*-M$65","v":0},{"$f":"+N2003*-N$65","v":-928066.23000000021},{"$f":"+O2003*-O$65","v":0},-928066.23000000021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"5 a 6 anos",5,20,null,null," =",null,20067,null,{"$f":"+L2004*-L$66","v":0},{"$f":"+M2004*-M$66","v":-343989.67050000001},{"$f":"+N2004*-N$66","v":-1113679.4760000003},{"$f":"+O2004*-O$66","v":0},-1457669.1465000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"6 a 7 anos",6,20,null,null," =",null,20068,null,{"$f":"+L2005*-L$67","v":0},{"$f":"+M2005*-M$67","v":-601981.9233749999},{"$f":"+N2005*-N$67","v":-1484905.9680000003},{"$f":"+O2005*-O$67","v":0},-2086887.8913750001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"7 a 8 anos",7,20,null,null," =",null,20069,null,{"$f":"+L2006*-L$68","v":0},{"$f":"+M2006*-M$68","v":-687979.3409999999},{"$f":"+N2006*-N$68","v":-1484905.9680000006},{"$f":"+O2006*-O$68","v":0},-2172885.3090000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"8 a 9 anos",8,20,null,null," =",null,20070,null,{"$f":"+L2007*-L$69","v":0},{"$f":"+M2007*-M$69","v":0},{"$f":"+N2007*-N$69","v":-1909164.8160000008},{"$f":"+O2007*-O$69","v":0},-1909164.8160000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"9 a 10 anos",9,20,null,null," =",null,20071,null,{"$f":"+L2008*-L$70","v":0},{"$f":"+M2008*-M$70","v":0},{"$f":"+N2008*-N$70","v":-1325808.9000000006},{"$f":"+O2008*-O$70","v":0},-1325808.9000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"10 a 11 anos",10,20,null,null," =",null,20072,null,{"$f":"+L2009*-L$71","v":0},{"$f":"+M2009*-M$71","v":0},{"$f":"+N2009*-N$71","v":0},{"$f":"+O2009*-O$71","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"11 a 12 anos",11,20,null,null," =",null,20073,null,{"$f":"+L2010*-L$72","v":0},{"$f":"+M2010*-M$72","v":0},{"$f":"+N2010*-N$72","v":0},{"$f":"+O2010*-O$72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"12 a 13 anos",12,20,null,null," =",null,20074,null,{"$f":"+L2011*-L$73","v":0},{"$f":"+M2011*-M$73","v":0},{"$f":"+N2011*-N$73","v":0},{"$f":"+O2011*-O$73","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"13 a 14 anos",13,20,null,null," =",null,20075,null,{"$f":"+L2012*-L$74","v":0},{"$f":"+M2012*-M$74","v":0},{"$f":"+N2012*-N$74","v":0},{"$f":"+O2012*-O$74","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"14 a 15 anos",14,20,null,null," =",null,20076,null,{"$f":"+L2013*-L$75","v":0},{"$f":"+M2013*-M$75","v":0},{"$f":"+N2013*-N$75","v":0},{"$f":"+O2013*-O$75","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",31420,"+ de 15 anos",15,20,null,null," =",null,20077,null,{"$f":"+L2014*-L$76","v":0},{"$f":"+M2014*-M$76","v":0},{"$f":"+N2014*-N$76","v":0},{"$f":"+O2014*-O$76","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,null,null,null," =",null,20078,null,{"$f":"SUM(L2037:L2052)","v":-57525.649749999997},{"$f":"SUM(M2037:M2052)","v":-1891943.18775},{"$f":"SUM(N2037:N2052)","v":-10420857.954000004},{"$f":"SUM(O2037:O2052)","v":-125192.95200000002},{"$f":"SUM(P2037:P2052)","v":-12495519.743500002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,20079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1958","v":315},"VALOR DA FROTA",null,"Ano ",null,null,null,null,20080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2055*100+E2056","v":31520},"Saldo inicial",null,{"$f":"+E2052","v":20},null,null," =",null,20081,null,{"$f":"+L1962","v":270708.94},{"$f":"+M1962","v":3777141.48},{"$f":"+N1962","v":21212942.399999999},{"$f":"+O1962","v":347758.2},{"$f":"SUM(L2056:O2056)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2056","v":31520},"Aquisições",null,{"$f":"+E2056","v":20},null,null," =",null,20082,null,{"$f":"+L1999","v":0},{"$f":"+M1999","v":809387.46},{"$f":"+N1999","v":589248.4},{"$f":"+O1999","v":0},{"$f":"SUM(L2057:O2057)","v":1398635.8599999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2057","v":31520},"Baixa",null,{"$f":"+E2057","v":20},null,null," =",null,20083,null,{"$f":"-L2056-L2057+L2059","v":0},{"$f":"-M2056-M2057+M2059","v":-809387.4599999995},{"$f":"-N2056-N2057+N2059","v":-589248.39999999478},{"$f":"-O2056-O2057+O2059","v":0},{"$f":"SUM(L2058:O2058)","v":-1398635.8599999943},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2058","v":31520},"Saldo final",null,20,null,null," =",null,20084,null,{"$f":"+L2015","v":270708.94},{"$f":"+M2015","v":3777141.48},{"$f":"+N2015","v":21212942.400000002},{"$f":"+O2015","v":347758.2},{"$f":"SUM(L2059:O2059)","v":25608551.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,20,null,null,null,null,20085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B1964","v":316},"DEPRECIAÇÃO ACUMULADA",null,20,null,null,null,null,20086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2061*100+E2062","v":31620},"Saldo inicial",null,20,null,null," =",null,20087,null,{"$f":"+L1968","v":-28762.824874999998},{"$f":"+M1968","v":-2178601.2464999999},{"$f":"+N1968","v":-8988984.3420000002},{"$f":"+O1968","v":-93894.714000000007},{"$f":"SUM(L2062:O2062)","v":-11290243.127374999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2062","v":31620},"Depreciação do Ano",null,20,null,null," =",null,20088,null,{"$f":"+L2034","v":-28762.824874999998},{"$f":"+M2034","v":-401321.28224999999},{"$f":"+N2034","v":-1909164.8160000006},{"$f":"+O2034","v":-31298.238000000005},{"$f":"SUM(L2063:O2063)","v":-2370547.1611250006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2063","v":31620},"Baixa Depreciação",null,20,null,null," =",null,20089,null,{"$f":"+L2065-L2062-L2063","v":0},{"$f":"+M2065-M2062-M2063","v":687979.34099999978},{"$f":"+N2065-N2062-N2063","v":477291.20399999712},{"$f":"+O2065-O2062-O2063","v":0},{"$f":"SUM(L2064:O2064)","v":1165270.5449999969},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B2064","v":31620},"Saldo final da Depreciação",null,20,null,null,null,null,20090,null,{"$f":"+L2053","v":-57525.649749999997},{"$f":"+M2053","v":-1891943.18775},{"$f":"+N2053","v":-10420857.954000004},{"$f":"+O2053","v":-125192.95200000002},{"$f":"SUM(L2065:O2065)","v":-12495519.743500004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,20,null,null,null,null,20091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"VALOR LIQUIDO",null,20,null,null," =",null,20092,null,{"$f":"+L2059+L2065","v":213183.29025000002},{"$f":"+M2059+M2065","v":1885198.2922499999},{"$f":"+N2059+N2065","v":10792084.445999999},{"$f":"+O2059+O2065","v":222565.24799999999},{"$f":"SUM(L2067:O2067)","v":13113031.276499998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,20,null,null,null,null,20093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Venda de Veiculo Ano",null,20,null,null,null,null,20094,null,{"$f":"-L2058-L2064","v":0},{"$f":"-M2058-M2064","v":121408.11899999972},{"$f":"-N2058-N2064","v":111957.19599999767},{"$f":"-O2058-O2064","v":0},{"$f":"SUM(L2069:O2069)","v":233365.31499999738},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Custo Venda de Veiculos",null,20,null,null,null,null,20095,null,{"$f":"+L2058+L2064","v":0},{"$f":"+M2058+M2064","v":-121408.11899999972},{"$f":"+N2058+N2064","v":-111957.19599999767},{"$f":"+O2058+O2064","v":0},{"$f":"SUM(L2070:O2070)","v":-233365.31499999738},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","RESUMO",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P130","v":15056922.705999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",401,"Aquisições",null,null,null,null,null,null,null,null,{"$f":"SUM(L2075:L2094)","v":812126.82000000007},{"$f":"SUM(M2075:M2094)","v":9173057.879999999},{"$f":"SUM(N2075:N2094)","v":43015133.199999996},{"$f":"SUM(O2075:O2094)","v":695516.4},{"$f":"SUM(L2074:O2074)","v":53695834.29999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2018,82,1,null,null,null,null,{"$f":"+E2075*1000+D2075","v":1082},null,{"$f":"VLOOKUP($J2075,FC_frota,3)","v":0},{"$f":"VLOOKUP($J2075,FC_frota,4)","v":0},{"$f":"VLOOKUP($J2075,FC_frota,5)","v":0},{"$f":"VLOOKUP($J2075,FC_frota,6)","v":0},{"$f":"SUM(L2075:O2075)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2075+1","v":2019},{"$f":"+D2075","v":82},{"$f":"+E2075+1","v":2},null,null,null,null,{"$f":"+E2076*1000+D2076","v":2082},null,0,0,2651617.8000000003,0,{"$f":"SUM(L2076:O2076)","v":2651617.8000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2076+1","v":2020},{"$f":"+D2076","v":82},{"$f":"+E2076+1","v":3},null,null,null,null,{"$f":"+E2077*1000+D2077","v":3082},null,270708.94,809387.46,2651617.8000000003,0,3731714.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2021,82,4,null,null,null,null,4082,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2022,82,5,null,null,null,null,5082,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2023,82,6,null,null,null,null,6082,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2024,82,7,null,null,null,null,7082,null,0,539591.64,2062369.4000000001,347758.2,2949719.24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2025,82,8,null,null,null,null,8082,null,0,0,3240866.2,0,3240866.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2026,82,9,null,null,null,null,9082,null,0,0,3535490.4000000004,0,3535490.4000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2027,82,10,null,null,null,null,10082,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2028,82,11,null,null,null,null,11082,null,270708.94,809387.46,2062369.4000000001,0,3142465.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2029,82,12,null,null,null,null,12082,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2030,82,13,null,null,null,null,13082,null,0,809387.46,2062369.4000000001,0,2871756.8600000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2031,82,14,null,null,null,null,14082,null,0,809387.46,2356993.6,0,3166381.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2032,82,15,null,null,null,null,15082,null,0,539591.64,2062369.4000000001,0,2601961.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2033,82,16,null,null,null,null,16082,null,0,0,2062369.4000000001,0,2062369.4000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2034,82,17,null,null,null,null,17082,null,0,0,2356993.6,347758.2,2704751.8000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2035,82,{"$f":"+E2091+1","v":18},null,null,null,null,18082,null,0,0,2356993.6,0,2356993.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2036,82,{"$f":"+E2092+1","v":19},null,null,null,null,19082,null,270708.94,809387.46,3535490.4000000004,0,4615586.8000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2037,82,{"$f":"+E2093+1","v":20},null,null,null,null,20082,null,0,809387.46,589248.4,0,1398635.8599999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",402,"Depreciação do Ano",null,null,null,null,null,null,null,null,{"$f":"SUM(L2097:L2116)","v":-575256.49749999994},{"$f":"SUM(M2097:M2116)","v":-8026425.6450000023},{"$f":"SUM(N2097:N2116)","v":-38183296.32},{"$f":"SUM(O2097:O2116)","v":-625964.76000000013},{"$f":"SUM(L2096:O2096)","v":-47410943.222500004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2018,88,1,null,null,null,null,{"$f":"+E2097*1000+D2097","v":1088},null,{"$f":"VLOOKUP($J2097,FC_frota,3)","v":-28762.824874999995},{"$f":"VLOOKUP($J2097,FC_frota,4)","v":-401321.28224999999},{"$f":"VLOOKUP($J2097,FC_frota,5)","v":-1909164.8160000008},{"$f":"VLOOKUP($J2097,FC_frota,6)","v":-31298.238000000008},-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2097+1","v":2019},{"$f":"+D2097","v":88},{"$f":"+E2097+1","v":2},null,null,null,null,{"$f":"+E2098*1000+D2098","v":2088},null,-28762.824874999995,-401321.28224999999,-1909164.8160000008,-31298.238000000008,-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2098+1","v":2020},{"$f":"+D2098","v":88},{"$f":"+E2098+1","v":3},null,null,null,null,{"$f":"+E2099*1000+D2099","v":3088},null,-28762.824874999998,-401321.28224999999,-1909164.8160000006,-31298.238000000008,-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2021,88,4,null,null,null,null,4088,null,-28762.824874999998,-401321.28224999999,-1909164.8160000006,-31298.238000000008,-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2022,88,5,null,null,null,null,5088,null,-28762.824875000002,-401321.28224999999,-1909164.8160000006,-31298.238000000008,-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2023,88,6,null,null,null,null,6088,null,-28762.824874999998,-401321.28224999993,-1909164.8160000006,-31298.238000000008,-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2024,88,7,null,null,null,null,7088,null,-28762.824874999998,-401321.28224999999,-1909164.8160000006,-31298.238000000001,-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2025,88,8,null,null,null,null,8088,null,-28762.824874999998,-401321.28224999999,-1909164.8160000006,-31298.238000000005,-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2026,88,9,null,null,null,null,9088,null,-28762.824874999995,-401321.28224999999,-1909164.8160000006,-31298.238000000005,-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2027,88,10,null,null,null,null,10088,null,-28762.824874999995,-401321.28224999999,-1909164.8160000008,-31298.238000000005,-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2028,88,11,null,null,null,null,11088,null,-28762.824874999998,-401321.28224999999,-1909164.8160000006,-31298.238000000008,-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2029,88,12,null,null,null,null,12088,null,-28762.824874999998,-401321.28224999999,-1909164.8160000006,-31298.238000000008,-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2030,88,13,null,null,null,null,13088,null,-28762.824875000002,-401321.28224999999,-1909164.8160000006,-31298.238000000008,-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2031,88,14,null,null,null,null,14088,null,-28762.824874999998,-401321.28224999993,-1909164.8160000006,-31298.238000000008,-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2032,88,15,null,null,null,null,15088,null,-28762.824874999998,-401321.28224999999,-1909164.8160000006,-31298.238000000008,-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2033,88,16,null,null,null,null,16088,null,-28762.824874999998,-401321.28224999999,-1909164.8160000006,-31298.238000000008,-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2034,88,17,null,null,null,null,17088,null,-28762.824874999995,-401321.28224999999,-1909164.8160000006,-31298.238000000001,-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2035,88,18,null,null,null,null,18088,null,-28762.824874999995,-401321.28224999999,-1909164.8160000006,-31298.238000000005,-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2036,88,19,null,null,null,null,19088,null,-28762.824874999998,-401321.28224999999,-1909164.8160000006,-31298.238000000005,-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2037,88,20,null,null,null,null,20088,null,-28762.824874999998,-401321.28224999999,-1909164.8160000006,-31298.238000000005,-2370547.1611250006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",403,"Venda de Ativo - Veiculos",null,null,null,null,null,null,null,null,{"$f":"SUM(L2119:L2138)","v":121819.02300000007},{"$f":"SUM(M2119:M2138)","v":1375958.6819999968},{"$f":"SUM(N2119:N2138)","v":6661453.1619999837},{"$f":"SUM(O2119:O2138)","v":69551.639999999912},{"$f":"SUM(L2118:O2118)","v":8228782.5069999797},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2018,94,1,null,null,null,null,{"$f":"+E2119*1000+D2119","v":1094},null,{"$f":"VLOOKUP($J2119,FC_frota,3)","v":0},{"$f":"VLOOKUP($J2119,FC_frota,4)","v":0},{"$f":"VLOOKUP($J2119,FC_frota,5)","v":0},{"$f":"VLOOKUP($J2119,FC_frota,6)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2119+1","v":2019},{"$f":"+D2119","v":94},{"$f":"+E2119+1","v":2},null,null,null,null,{"$f":"+E2120*1000+D2120","v":2094},null,0,0,742452.98399999063,0,742452.98399999063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2120+1","v":2020},{"$f":"+D2120","v":94},{"$f":"+E2120+1","v":3},null,null,null,null,{"$f":"+E2121*1000+D2121","v":3094},null,40606.341000000044,121408.11899999972,662904.45000000577,3.2741809263825417E-11,824918.9100000055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2021,94,4,null,null,null,null,4094,null,0,121408.11899999972,500861.14000000153,0,622269.25900000124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2022,94,5,null,null,null,null,5094,null,0,121408.11899999925,447828.78400000464,3.2741809263825417E-11,569236.90300000389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2023,94,6,null,null,null,null,6094,null,0,121408.11899999948,394796.42799999844,0,516204.54699999793,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2024,94,7,null,null,null,null,7094,null,0,80938.74600000045,232753.11799999606,34775.819999999891,348467.6839999964,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2025,94,8,null,null,null,null,8094,null,-3.637978807091713E-11,0,324086.62000000197,0,324086.62000000192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2026,94,9,null,null,null,null,9094,null,0,0,353549.03999999631,0,353549.03999999631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2027,94,10,null,null,null,null,10094,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2028,94,11,null,null,null,null,11094,null,40606.341000000044,121408.11899999972,391850.18599999975,0,553864.64599999948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2029,94,12,null,null,null,null,12094,null,0,121408.11899999972,394796.42799999099,0,516204.54699999071,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2030,94,13,null,null,null,null,13094,null,0,121408.11899999925,312301.65200000349,3.2741809263825417E-11,433709.7710000028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2031,94,14,null,null,null,null,14094,null,0,121408.11899999948,341764.07199999969,0,463172.19099999918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2032,94,15,null,null,null,null,15094,null,0,80938.74600000045,285785.47400000226,3.2741809263825417E-11,366724.22000000277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2033,94,16,null,null,null,null,16094,null,-3.637978807091713E-11,0,259269.29599999357,0,259269.29599999354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2034,94,17,null,null,null,null,17094,null,0,0,315247.89400000032,34775.819999999891,350023.71400000021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2035,94,18,null,null,null,null,18094,null,0,0,235699.36000000592,0,235699.36000000592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2036,94,19,null,null,null,null,19094,null,40606.341000000044,121408.11899999972,353549.03999999445,0,515563.49999999418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2037,94,20,null,null,null,null,20094,null,0,121408.11899999972,111957.19599999767,0,233365.31499999738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",404,"Custo venda de Veiculos",null,null,null,null,null,null,null,null,{"$f":"SUM(L2141:L2160)","v":-121819.02300000007},{"$f":"SUM(M2141:M2160)","v":-1375958.6819999968},{"$f":"SUM(N2141:N2160)","v":-6661453.1619999837},{"$f":"SUM(O2141:O2160)","v":-69551.639999999912},{"$f":"SUM(L2140:O2140)","v":-8228782.5069999797},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2018,95,1,null,null,null,null,{"$f":"+E2141*1000+D2141","v":1095},null,{"$f":"VLOOKUP($J2141,FC_frota,3)","v":0},{"$f":"VLOOKUP($J2141,FC_frota,4)","v":0},{"$f":"VLOOKUP($J2141,FC_frota,5)","v":0},{"$f":"VLOOKUP($J2141,FC_frota,6)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2141+1","v":2019},{"$f":"+D2141","v":95},{"$f":"+E2141+1","v":2},null,null,null,null,{"$f":"+E2142*1000+D2142","v":2095},null,0,0,-742452.98399999063,0,-742452.98399999063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2142+1","v":2020},{"$f":"+D2142","v":95},{"$f":"+E2142+1","v":3},null,null,null,null,{"$f":"+E2143*1000+D2143","v":3095},null,-40606.341000000044,-121408.11899999972,-662904.45000000577,-3.2741809263825417E-11,-824918.9100000055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2021,95,4,null,null,null,null,4095,null,0,-121408.11899999972,-500861.14000000153,0,-622269.25900000124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2022,95,5,null,null,null,null,5095,null,0,-121408.11899999925,-447828.78400000464,-3.2741809263825417E-11,-569236.90300000389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2023,95,6,null,null,null,null,6095,null,0,-121408.11899999948,-394796.42799999844,0,-516204.54699999793,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2024,95,7,null,null,null,null,7095,null,0,-80938.74600000045,-232753.11799999606,-34775.819999999891,-348467.6839999964,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2025,95,8,null,null,null,null,8095,null,3.637978807091713E-11,0,-324086.62000000197,0,-324086.62000000192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2026,95,9,null,null,null,null,9095,null,0,0,-353549.03999999631,0,-353549.03999999631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2027,95,10,null,null,null,null,10095,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2028,95,11,null,null,null,null,11095,null,-40606.341000000044,-121408.11899999972,-391850.18599999975,0,-553864.64599999948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2029,95,12,null,null,null,null,12095,null,0,-121408.11899999972,-394796.42799999099,0,-516204.54699999071,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2030,95,13,null,null,null,null,13095,null,0,-121408.11899999925,-312301.65200000349,-3.2741809263825417E-11,-433709.7710000028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2031,95,14,null,null,null,null,14095,null,0,-121408.11899999948,-341764.07199999969,0,-463172.19099999918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2032,95,15,null,null,null,null,15095,null,0,-80938.74600000045,-285785.47400000226,-3.2741809263825417E-11,-366724.22000000277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2033,95,16,null,null,null,null,16095,null,3.637978807091713E-11,0,-259269.29599999357,0,-259269.29599999354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2034,95,17,null,null,null,null,17095,null,0,0,-315247.89400000032,-34775.819999999891,-350023.71400000021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2035,95,18,null,null,null,null,18095,null,0,0,-235699.36000000592,0,-235699.36000000592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2036,95,19,null,null,null,null,19095,null,-40606.341000000044,-121408.11899999972,-353549.03999999445,0,-515563.49999999418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2037,95,20,null,null,null,null,20095,null,0,-121408.11899999972,-111957.19599999767,0,-233365.31499999738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",405,"Saldo Valor da Frota",null,null,null,null,null,null,null,null,{"$f":"SUM(L2163:L2182)","v":2825524.5612500003},{"$f":"SUM(M2163:M2182)","v":38047955.515500002},{"$f":"SUM(N2163:N2182)","v":220349439.17999995},{"$f":"SUM(O2163:O2182)","v":3512357.8199999994},{"$f":"SUM(L2162:O2162)","v":264735277.07674995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2018,92,1,null,null,null,null,{"$f":"+E2163*1000+D2163","v":1092},null,{"$f":"VLOOKUP($J2163,FC_frota,3)","v":69369.165875000035},{"$f":"VLOOKUP($J2163,FC_frota,4)","v":1713203.4569999999},{"$f":"VLOOKUP($J2163,FC_frota,5)","v":10712535.911999995},{"$f":"VLOOKUP($J2163,FC_frota,6)","v":191267.00999999998},12686375.544874994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2163+1","v":2019},{"$f":"+D2163","v":92},{"$f":"+E2163+1","v":2},null,null,null,null,{"$f":"+E2164*1000+D2164","v":2092},null,40606.341000000044,1311882.1747500002,10712535.912000004,159968.772,12224993.199750004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2164+1","v":2020},{"$f":"+D2164","v":92},{"$f":"+E2164+1","v":3},null,null,null,null,{"$f":"+E2165*1000+D2165","v":3092},null,241946.11512500001,1598540.2335000001,10792084.445999999,128670.53399999996,12761241.328624999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2021,92,4,null,null,null,null,4092,null,213183.29025000002,1885198.2922499999,10739052.089999998,97372.295999999944,12934805.968499998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2022,92,5,null,null,null,null,5092,null,184420.46537500003,2171856.3510000003,10739052.089999994,66074.057999999903,13161402.964374995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2023,92,6,null,null,null,null,6092,null,155657.64050000001,2458514.4097500006,10792084.445999997,34775.819999999891,13441032.316249998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2024,92,7,null,null,null,null,7092,null,126894.81562499999,2515846.0214999998,10712535.911999999,316459.962,13671736.711124998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2025,92,8,null,null,null,null,8092,null,98131.990750000026,2114524.7392500001,11720150.675999995,285161.72399999999,14217969.129999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2026,92,9,null,null,null,null,9092,null,69369.165875000035,1713203.4569999999,12992927.219999997,253863.486,15029363.328874996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2027,92,10,null,null,null,null,10092,null,40606.341000000044,1311882.1747500002,11083762.403999995,222565.24799999999,12658816.167749995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2028,92,11,null,null,null,null,11092,null,241946.11512500001,1598540.2335000001,10845116.801999994,191267.00999999998,12876870.160624994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2029,92,12,null,null,null,null,12092,null,213183.29025000002,1885198.2922499999,10898149.158000004,159968.772,13156499.512500003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2030,92,13,null,null,null,null,13092,null,184420.46537500003,2171856.3510000003,10739052.089999998,128670.53399999996,13223999.440374998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2031,92,14,null,null,null,null,14092,null,155657.64050000001,2458514.4097500006,10845116.801999999,97372.295999999944,13556661.148250001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2032,92,15,null,null,null,null,15092,null,126894.81562499999,2515846.0214999998,10712535.911999995,66074.057999999903,13421350.807124995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2033,92,16,null,null,null,null,16092,null,98131.990750000026,2114524.7392500001,10606471.199999999,34775.819999999891,12853903.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2034,92,17,null,null,null,null,17092,null,69369.165875000035,1713203.4569999999,10739052.09,316459.962,12838084.674874999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2035,92,18,null,null,null,null,18092,null,40606.341000000044,1311882.1747500002,10951181.513999995,285161.72399999999,12588831.753749995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2036,92,19,null,null,null,null,19092,null,241946.11512500001,1598540.2335000001,12223958.057999998,253863.486,14318307.892624998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2037,92,20,null,null,null,null,20092,null,213183.29025000002,1885198.2922499999,10792084.445999999,222565.24799999999,13113031.276499998,null,{"$f":"SUM(R2167:R2181)","v":0},{"$f":"SUM(S2167:S2181)","v":0},{"$f":"SUM(T2167:T2181)","v":0},{"$f":"SUM(U2167:U2181)","v":0},{"$f":"SUM(V2167:V2181)","v":0},null,{"$f":"SUM(X2166:X2181)","v":0},0,{"$f":"SUM(Z2166:Z2181)","v":0},{"$f":"+Z2182*D2182+AA2181","v":0},{"$f":"+Y$231-AA2182","v":324},null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",406,"Idade Média dos Veiculos (anos)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2018,21,1,null,null,null,null,{"$f":"+E2185*1000+D2185","v":1021},null,{"$f":"VLOOKUP($J2185,FC_frota,3)","v":6},{"$f":"VLOOKUP($J2185,FC_frota,4)","v":4.1428571428571432},{"$f":"VLOOKUP($J2185,FC_frota,5)","v":4.5},{"$f":"VLOOKUP($J2185,FC_frota,6)","v":4},{"$f":"VLOOKUP($J2185,FC_frota,7)","v":4.4545454545454541},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2185+1","v":2019},{"$f":"+D2185","v":21},{"$f":"+E2185+1","v":2},null,null,null,null,{"$f":"+E2186*1000+D2186","v":2021},null,7,5.1428571428571432,4.5,5,4.6363636363636367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"+C2186+1","v":2020},{"$f":"+D2186","v":21},{"$f":"+E2186+1","v":3},null,null,null,null,{"$f":"+E2187*1000+D2187","v":3021},null,0,4.4285714285714288,4.458333333333333,6,4.4204545454545459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2021,21,4,null,null,null,null,4021,null,1,3.7142857142857144,4.4861111111111107,7,4.3522727272727275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2022,21,5,null,null,null,null,5021,null,2,3,4.4861111111111107,8,4.2613636363636367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2023,21,6,null,null,null,null,6021,null,3,2.2857142857142856,4.458333333333333,9,4.1477272727272725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2024,21,7,null,null,null,null,7021,null,4,2.1428571428571428,4.5,0,4.0681818181818183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2025,21,8,null,null,null,null,8021,null,5,3.1428571428571428,3.9722222222222223,1,3.8181818181818183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2026,21,9,null,null,null,null,9021,null,6,4.1428571428571432,3.3055555555555554,2,3.4545454545454546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2027,21,10,null,null,null,null,10021,null,7,5.1428571428571432,4.3055555555555554,3,4.4545454545454541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2028,21,11,null,null,null,null,11021,null,0,4.4285714285714288,4.4305555555555554,4,4.375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2029,21,12,null,null,null,null,12021,null,1,3.7142857142857144,4.4027777777777777,5,4.2613636363636367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2030,21,13,null,null,null,null,13021,null,2,3,4.4861111111111107,6,4.2386363636363633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2031,21,14,null,null,null,null,14021,null,3,2.2857142857142856,4.4305555555555554,7,4.1022727272727275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2032,21,15,null,null,null,null,15021,null,4,2.1428571428571428,4.5,8,4.1590909090909092,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2033,21,16,null,null,null,null,16021,null,5,3.1428571428571428,4.5555555555555554,9,4.3863636363636367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2034,21,17,null,null,null,null,17021,null,6,4.1428571428571432,4.4861111111111107,0,4.3977272727272725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2035,21,18,null,null,null,null,18021,null,7,5.1428571428571432,4.375,1,4.4886363636363633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2036,21,19,null,null,null,null,19021,null,0,4.4285714285714288,3.7083333333333335,2,3.7613636363636362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,2037,21,20,null,null,null,null,20021,null,1,3.7142857142857144,4.458333333333333,3,4.2840909090909092,null,"F","F","F","F","F",null,"F","F","F","F","F","F","F","F",null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Fx_caixa","index":12,"n_rows":131,"n_cols":33,"rows_kept":131,"cut":false,"hidden":false,"merged":[[80,6,80,7],[8,6,8,7],[6,2,6,4],[10,2,10,3],[12,6,12,7],[14,6,14,7],[23,6,23,7],[29,6,29,7],[35,6,35,7],[36,6,36,7],[37,6,37,7],[39,6,39,7],[8,3,8,4],[1,2,1,3],[2,2,2,8],[3,2,3,8],[4,2,4,8],[5,2,5,6],[82,2,82,3],[46,6,46,7],[48,6,48,7],[50,6,50,7],[53,6,53,7],[54,6,54,7],[58,6,58,7],[60,6,60,7],[68,6,68,7],[69,6,69,7],[70,6,70,7],[74,6,74,7],[75,6,75,7],[76,6,76,7],[78,6,78,7],[80,3,80,4],[84,6,84,7],[86,6,86,7],[87,6,87,7],[89,6,89,7],[91,6,91,7],[93,6,93,7],[95,6,95,7],[97,6,97,7],[107,6,107,7],[108,6,108,7],[122,6,122,7],[110,6,110,7],[112,6,112,7],[114,6,114,7],[121,6,121,7]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ",null,"Fluxo_Caixa",null," ",null," ",null,null,null,{"$f":"+AE119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe",null,{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe",null,{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe",null,{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"RESULTADO ECONOMICO E FLUXO DE CAIXA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,{"$f":"CONCATENATE(+Cenario!$D$10,\" - \",+Cenario!$E$18)","v":"Cenário - Prefeitura Chapecó - Base Edital - base 10/17 - PROPOSTA "},null,null,null,{"$f":"+Apura!$Z$11","v":"Cenário 02"},null,null,null,"Tarifa base",{"$f":"IF(Esc_tarifa_base=1,\"Antecipado\",\"Embarcado\")","v":"Embarcado"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"ITEM","DISCRIMINAÇÃO",null,null,"REFERÊNCIA",null," ",null,2018,{"$f":"+K9+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,{"$f":"+W9+1","v":2031},{"$f":"+X9+1","v":2032},2033,2034,{"$f":"+AA9+1","v":2035},2036,2037,"TOTAL",null," "]
[" ",null,null,null,null,null,null,null,null,null,1,{"$f":"+K10+1","v":2},3,4,5,6,7,8,9,10,11,12,13,{"$f":"+W10+1","v":14},{"$f":"+X10+1","v":15},16,17,{"$f":"+AA10+1","v":18},19,20,null,null," "]
[" ","DRE","RESULTADO ECONÔMICO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",100,"RECEITAS",null,null,{"$f":"CONCATENATE(I15,\" + \",I22)","v":"X15 + X22"},null,{"$f":"CONCATENATE(\"X\",ROW())","v":"X13"},null,{"$f":"+K15+K22","v":29167152},{"$f":"+L15+L22","v":29167152},29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,583343040,null," "]
[" ","DRE",null,null,null,null,null,null,"X14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",101,"Receita de Tarifa",null,null,{"$f":"CONCATENATE(I17,\" x \",I20)","v":"X17 x X20"},null,"X15",null,{"$f":"+K17*K20","v":29061552},{"$f":"+L17*L20","v":29061552},29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,{"$f":"SUM(K15:AD15)","v":581231040},null," "]
[" ","DRE",null,null,null,null,null,null,"X16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,"Número de Passageiros Equivalentes","A",null,null,null,"X17",null,{"$f":"+K18*12","v":8942016},{"$f":"+K17","v":8942016},{"$f":"+L17","v":8942016},8942016,8942016,8942016,8942016,8942016,8942016,8942016,8942016,8942016,8942016,{"$f":"+W17","v":8942016},{"$f":"+X17","v":8942016},8942016,8942016,{"$f":"+AA17","v":8942016},8942016,8942016,{"$f":"SUM(K17:AD17)","v":178840320},null," "]
[" ","DRE",null,"Número de Passageiros Equivalentes","M",null,"TARIFA",{"$f":"+Tarifa!I84","v":"T84"},"X18",null,{"$f":"+Tarifa!P84","v":745168},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,null,null,null,null,null,{"$f":"CONCATENATE(\"X\",ROW())","v":"X19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,"Nova Tarifa",null,null,"TARIFA",{"$f":"+Tarifa!I44","v":"T44"},"X20",null,{"$f":"+Tarifa!P44","v":3.25},{"$f":"+K20","v":3.25},{"$f":"+L20","v":3.25},{"$f":"+M20","v":3.25},{"$f":"+N20","v":3.25},3.25,3.25,3.25,3.25,3.25,3.25,3.25,3.25,{"$f":"+W20","v":3.25},{"$f":"+X20","v":3.25},3.25,3.25,{"$f":"+AA20","v":3.25},3.25,{"$f":"+AC20","v":3.25},null,null," "]
[" ","DRE",null,null,null,null,null,null,"X21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",102,"Receitas Complementares ",null,null,"APURA x 12",{"$f":"+Apura!I294","v":"A294"},"X22",null,{"$f":"-Apura!AB294*12","v":105600},{"$f":"+$K22","v":105600},{"$f":"+$K22","v":105600},{"$f":"+$K22","v":105600},105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,{"$f":"SUM(K22:AD22)","v":2112000},null," "]
[" ","DRE",null,null,null,null,null,null,"X23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",200,"IMPOSTOS SOBRE VENDA",null,null,{"$f":"CONCATENATE(\" + \",I28)","v":" + X28"},null,"X24",null,{"$f":"+K28","v":-1458357.6},{"$f":"+L28","v":-1458357.6},-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-29167152.000000011,null," "]
[" ","DRE",null,null,null,null,null,null,"X25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",201,"Impostos sobre Vendas",null,null,null,null,"X26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,"% de Pis/Cofins ISS e CPRB",null,null,"Consumo",{"$f":"+Consumo!I397","v":"B397"},"X27",null,{"$f":"+Apura!AB323","v":0.05},{"$f":"+K27","v":0.05},{"$f":"+L27","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+W27","v":0.05},{"$f":"+X27","v":0.05},0.05,0.05,{"$f":"+AA27","v":0.05},0.05,0.05,null,null," "]
[" ","DRE",null,"Valor de Pis/Cofins ISS e CPRB",null,null,null,null,"X28",null,{"$f":"-K13*K27","v":-1458357.6},{"$f":"-L13*L27","v":-1458357.6},-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,{"$f":"SUM(K28:AD28)","v":-29167152.000000011},null," "]
[" ","DRE",null,null,null,null,null,null,"X29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",300,"CUSTOS",null,null,{"$f":"CONCATENATE(\"Soma de \",I36,\"..\",I38)","v":"Soma de X36..X38"},null,"X30",null,{"$f":"SUM(K36:K38)","v":-21324501.779624108},{"$f":"SUM(L36:L38)","v":-21324501.779624108},{"$f":"SUM(M36:M38)","v":-21324501.779624108},-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,{"$f":"SUM(K30:AD30)","v":-426490035.59248215},null," "]
[" ","DRE",null,null,null,null,null,null,"X31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",301,"Gastos Variáveis","M",null,"APURA",{"$f":"+Apura!I302","v":"A302"},"X32",null,{"$f":"-Apura!AB302","v":-762628.44599999988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",302,"Custo com Pessoal","M",null,"APURA",{"$f":"+Apura!I308","v":"A308"},"X33",null,{"$f":"-Apura!AB308","v":-877394.94896867592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",303,"Despesass Administrativas","M",null,"APURA",{"$f":"+Apura!I312","v":"A312"},"X34",null,{"$f":"-Apura!AB312","v":-137018.41999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,null,null,null,null,null,"X35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",304,"Gastos Variáveis","A",null,{"$f":"CONCATENATE(I32,\" x 12\")","v":"X32 x 12"},null,"X36",null,{"$f":"+K32*12","v":-9151541.3519999981},{"$f":"+K36","v":-9151541.3519999981},{"$f":"+L36","v":-9151541.3519999981},-9151541.3519999981,-9151541.3519999981,-9151541.3519999981,-9151541.3519999981,-9151541.3519999981,-9151541.3519999981,-9151541.3519999981,-9151541.3519999981,-9151541.3519999981,-9151541.3519999981,{"$f":"+W36","v":-9151541.3519999981},-9151541.3519999981,-9151541.3519999981,-9151541.3519999981,{"$f":"+AA36","v":-9151541.3519999981},-9151541.3519999981,-9151541.3519999981,null,null," "]
[" ","DRE",305,"Custo com Pessoal","A",null,{"$f":"CONCATENATE(I33,\" x 12\")","v":"X33 x 12"},null,"X37",null,{"$f":"+K33*12","v":-10528739.387624111},{"$f":"+K37","v":-10528739.387624111},{"$f":"+L37","v":-10528739.387624111},-10528739.387624111,-10528739.387624111,-10528739.387624111,-10528739.387624111,-10528739.387624111,-10528739.387624111,-10528739.387624111,-10528739.387624111,-10528739.387624111,-10528739.387624111,-10528739.387624111,-10528739.387624111,{"$f":"+Y37","v":-10528739.387624111},{"$f":"+Z37","v":-10528739.387624111},{"$f":"+AA37","v":-10528739.387624111},-10528739.387624111,-10528739.387624111,null,null," "]
[" ","DRE",306,"Despesass Administrativas","A",null,{"$f":"CONCATENATE(I34,\" x 12\")","v":"X34 x 12"},null,"X38",null,{"$f":"+K34*12","v":-1644221.0399999998},{"$f":"+K38","v":-1644221.0399999998},-1644221.0399999998,-1644221.0399999998,-1644221.0399999998,-1644221.0399999998,-1644221.0399999998,-1644221.0399999998,-1644221.0399999998,-1644221.0399999998,-1644221.0399999998,-1644221.0399999998,-1644221.0399999998,-1644221.0399999998,-1644221.0399999998,-1644221.0399999998,-1644221.0399999998,{"$f":"+AA38","v":-1644221.0399999998},-1644221.0399999998,-1644221.0399999998,null,null," "]
[" ","DRE",null,null,null,null,null,null,"X39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",400,"DEPRECIAÇÃO",null,null,{"$f":"CONCATENATE(\"Soma de \",I42,\"..\",I45)","v":"Soma de X42..X45"},null,"X40",null,{"$f":"SUM(K42:K45)","v":-2871170.0611250005},-2871170.0611250005,-2871170.0611250005,-2871170.0611250005,-2871170.0611250005,-2871170.0611250005,-2871170.0611250005,-2871170.0611250005,-2871170.0611250005,-2871170.0611250005,-2871170.0611250005,-2871170.0611250005,-2871170.0611250005,-2871170.0611250005,-2871170.0611250005,-2871170.0611250005,-2871170.0611250005,-2871170.0611250005,-2871170.0611250005,-2871170.0611250005,{"$f":"SUM(K40:AD40)","v":-57423401.222500019},null," "]
[" ","DRE",null,null,null,null,null,null,"X41",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",401,"Depreciação da Frota",null,null,"Renov_Frota",402,"X42",null,{"$f":"+Renov_Frota!P2097","v":-2370547.1611250006},{"$f":"+Renov_Frota!P2098","v":-2370547.1611250006},{"$f":"+Renov_Frota!P2099","v":-2370547.1611250006},{"$f":"+Renov_Frota!P2100","v":-2370547.1611250006},{"$f":"+Renov_Frota!P2101","v":-2370547.1611250006},{"$f":"+Renov_Frota!P2102","v":-2370547.1611250006},{"$f":"+Renov_Frota!P2103","v":-2370547.1611250006},{"$f":"+Renov_Frota!P2104","v":-2370547.1611250006},{"$f":"+Renov_Frota!P2105","v":-2370547.1611250006},{"$f":"+Renov_Frota!P2106","v":-2370547.1611250006},{"$f":"+Renov_Frota!P2107","v":-2370547.1611250006},{"$f":"+Renov_Frota!P2108","v":-2370547.1611250006},{"$f":"+Renov_Frota!P2109","v":-2370547.1611250006},{"$f":"+Renov_Frota!P2110","v":-2370547.1611250006},{"$f":"+Renov_Frota!P2111","v":-2370547.1611250006},{"$f":"+Renov_Frota!P2112","v":-2370547.1611250006},{"$f":"+Renov_Frota!P2113","v":-2370547.1611250006},{"$f":"+Renov_Frota!P2114","v":-2370547.1611250006},{"$f":"+Renov_Frota!P2115","v":-2370547.1611250006},{"$f":"+Renov_Frota!P2116","v":-2370547.1611250006},{"$f":"SUM(K42:AD42)","v":-47410943.222500026},null," "]
[" ","DRE",{"$f":"+C42+1","v":402},"Depreciação de Equipamentos",null,null,"APURA x 12",{"$f":"+Apura!I102","v":"A102"},"X43",null,{"$f":"-Apura!AB102*12","v":-152592},{"$f":"+K43","v":-152592},{"$f":"+L43","v":-152592},-152592,-152592,-152592,-152592,-152592,-152592,-152592,-152592,-152592,-152592,{"$f":"+W43","v":-152592},-152592,-152592,-152592,{"$f":"+AA43","v":-152592},-152592,-152592,{"$f":"SUM(K43:AD43)","v":-3051840},null," "]
[" ","DRE",{"$f":"+C43+1","v":403},"Amortização Outorga",null,null,"APURA x 12",{"$f":"+Apura!I116","v":"A116"},"X44",null,{"$f":"(-Apura!AB116)*12","v":-280530.90000000002},{"$f":"+K44","v":-280530.90000000002},-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,-280530.90000000002,{"$f":"+AA44","v":-280530.90000000002},-280530.90000000002,-280530.90000000002,{"$f":"SUM(K44:AD44)","v":-5610618.0000000009},null," "]
[" ","DRE",{"$f":"+C44+1","v":404},"Depreciação de Construções",null,null,"APURA x 12",{"$f":"+Apura!I115","v":"A115"},"X45",null,{"$f":"(-Apura!AB115)*12","v":-67500},{"$f":"+K45","v":-67500},-67500,-67500,-67500,-67500,-67500,-67500,-67500,-67500,-67500,-67500,-67500,-67500,-67500,-67500,-67500,{"$f":"+AA45","v":-67500},-67500,-67500,{"$f":"SUM(K45:AD45)","v":-1350000},null," "]
[" ","DRE",null,null,null,null,null,null,"X46",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",500,"RESULTADO OPERACIONAL",null,null,{"$f":"CONCATENATE(I13,\"+\",I24,\"+\",I30,\"+\",I40)","v":"X13+X24+X30+X40"},null,"X47",null,{"$f":"+K13+K24+K30+K40","v":3513122.5592508898},3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,{"$f":"SUM(K47:AD47)","v":70262451.185017809},null," "]
[" ","DRE",null,null,null,null,null,null,"X48",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",500,"RESULTADO NÃO OPERACIONAL",null,null,{"$f":"CONCATENATE(I51,\" + \",I57)","v":"X51 + X57"},null,"X49",null,{"$f":"+K51+K57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(K49:AD49)","v":0},null," "]
[" ","DRE",null,null,null,null,null,null,"X50",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,"Venda de Ativo ",null,null,{"$f":"CONCATENATE(\"Soma de \",I52,\"..\",I55)","v":"Soma de X52..X55"},null,"X51",null,{"$f":"SUM(K52:K55)","v":0},742452.98399999063,824918.9100000055,622269.25900000124,569236.90300000389,516204.54699999793,348467.6839999964,324086.62000000192,353549.03999999631,0,553864.64599999948,516204.54699999071,433709.7710000028,463172.19099999918,366724.22000000277,259269.29599999354,350023.71400000021,235699.36000000592,515563.49999999418,19696396.591499995,27691813.783499978,null," "]
[" ","DRE",null,"Renovação da frota",null,null,"Renov_Frota",403,"X52",null,{"$f":"+Renov_Frota!P2119","v":0},{"$f":"+Renov_Frota!P2120","v":742452.98399999063},{"$f":"+Renov_Frota!P2121","v":824918.9100000055},{"$f":"+Renov_Frota!P2122","v":622269.25900000124},{"$f":"+Renov_Frota!P2123","v":569236.90300000389},{"$f":"+Renov_Frota!P2124","v":516204.54699999793},{"$f":"+Renov_Frota!P2125","v":348467.6839999964},{"$f":"+Renov_Frota!P2126","v":324086.62000000192},{"$f":"+Renov_Frota!P2127","v":353549.03999999631},{"$f":"+Renov_Frota!P2128","v":0},{"$f":"+Renov_Frota!P2129","v":553864.64599999948},{"$f":"+Renov_Frota!P2130","v":516204.54699999071},{"$f":"+Renov_Frota!P2131","v":433709.7710000028},{"$f":"+Renov_Frota!P2132","v":463172.19099999918},{"$f":"+Renov_Frota!P2133","v":366724.22000000277},{"$f":"+Renov_Frota!P2134","v":259269.29599999354},{"$f":"+Renov_Frota!P2135","v":350023.71400000021},{"$f":"+Renov_Frota!P2136","v":235699.36000000592},{"$f":"+Renov_Frota!P2137","v":515563.49999999418},{"$f":"+Renov_Frota!P2138","v":233365.31499999738},{"$f":"SUM(K52:AD52)","v":8228782.5069999797},null," "]
[" ","DRE",null,"Valor Residual da Frota",null,null,"Renov_Frota",405,"X53",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Renov_Frota!P2067","v":13113031.276499998},{"$f":"SUM(K53:AD53)","v":13113031.276499998},null," "]
[" ","DRE",null,"Valor Residual Terreno",null,null,"Fechamento",null,"X54",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AE102","v":5000000},{"$f":"SUM(K54:AD54)","v":5000000},null," "]
[" ","DRE",null,"Valor Residual Construções",null,null,"Fechamento",null,"X55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AE103+AE45","v":1350000},{"$f":"SUM(K55:AD55)","v":1350000},null," "]
[" ","DRE",null,null,null,null,null,null,"X56",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,"Custo venda de Imobilizado",null,null,"Renov_Frota",404,"X57",null,{"$f":"+Renov_Frota!$P2141","v":0},{"$f":"+Renov_Frota!$P2142","v":-742452.98399999063},{"$f":"+Renov_Frota!$P2143","v":-824918.9100000055},{"$f":"+Renov_Frota!$P2144","v":-622269.25900000124},{"$f":"+Renov_Frota!$P2145","v":-569236.90300000389},{"$f":"+Renov_Frota!$P2146","v":-516204.54699999793},{"$f":"+Renov_Frota!$P2147","v":-348467.6839999964},{"$f":"+Renov_Frota!$P2148","v":-324086.62000000192},{"$f":"+Renov_Frota!$P2149","v":-353549.03999999631},{"$f":"+Renov_Frota!$P2150","v":0},{"$f":"+Renov_Frota!$P2151","v":-553864.64599999948},{"$f":"+Renov_Frota!$P2152","v":-516204.54699999071},{"$f":"+Renov_Frota!$P2153","v":-433709.7710000028},{"$f":"+Renov_Frota!$P2154","v":-463172.19099999918},{"$f":"+Renov_Frota!$P2155","v":-366724.22000000277},{"$f":"+Renov_Frota!$P2156","v":-259269.29599999354},{"$f":"+Renov_Frota!$P2157","v":-350023.71400000021},{"$f":"+Renov_Frota!$P2158","v":-235699.36000000592},{"$f":"+Renov_Frota!$P2159","v":-515563.49999999418},{"$f":"+Renov_Frota!$P2160-AD53-AD54-AD55","v":-19696396.591499995},{"$f":"-AE51","v":-27691813.783499978},null," "]
[" ","DRE",null,null,null,null,null,null,"X58",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",600,"RESULTADO ANTES IRENDA",null,null,{"$f":"CONCATENATE(I47,\" + \",I49)","v":"X47 + X49"},null,"X59",null,{"$f":"+K47+K49","v":3513122.5592508898},3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,{"$f":"SUM(K59:AD59)","v":70262451.185017809},null," "]
[" ","DRE",null,null,null,null,null,null,"X60",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",700,"IMPOSTO DE RENDA E CONTRIB SOCIAL",null,null,{"$f":"CONCATENATE(\"Soma de \",I75,\"..\",I77)","v":"Soma de X75..X77"},null,"X61",null,{"$f":"-SUM(K75:K77)","v":-1170461.6701453025},{"$f":"-SUM(L75:L77)","v":-1170461.6701453025},{"$f":"-SUM(M75:M77)","v":-1170461.6701453025},-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,{"$f":"SUM(K61:AD61)","v":-23409233.402906056},null," "]
[" ","DRE",null,null,null,null,null,null,"X62",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",701,"Percentual - Impostos sobre Lucro",null,null,null,null,"X63",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,"Contribuição social",null,null,"Consumo",{"$f":"+Consumo!I404","v":"B404"},"X64",null,{"$f":"+Consumo!P404","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,null,null," "]
[" ","DRE",null,"Imposto de Renda",null,null,"Consumo",{"$f":"+Consumo!I405","v":"B405"},"X65",null,{"$f":"+Consumo!P405","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,null,null," "]
[" ","DRE",null,"Adicional de Impost de Renda",null,null,"Consumo",{"$f":"+Consumo!I406","v":"B406"},"X66",null,{"$f":"+Consumo!P406","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null," "]
[" ","DRE",null,null,null,null,null,null,"X67",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",702,"Base de Cálculo - Impostos sobre Lucro",null,null,null,null,"X68",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,"Da Contribuição social",null,null,{"$f":"CONCATENATE(\" + \",I59)","v":" + X59"},null,"X69",null,{"$f":"+K59","v":3513122.5592508898},{"$f":"+L59","v":3513122.5592508898},{"$f":"+M59","v":3513122.5592508898},3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,null,null," "]
[" ","DRE",null,"Do Imposto de Renda",null,null,{"$f":"CONCATENATE(\" + \",I60)","v":" + X60"},null,"X70",null,{"$f":"+K59","v":3513122.5592508898},{"$f":"+L59","v":3513122.5592508898},{"$f":"+M59","v":3513122.5592508898},3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,3513122.5592508898,null,null," "]
[" ","DRE",null,"Do Adicional de Impost de Renda",null,null,{"$f":"CONCATENATE(\" + \",I61,\" - \",I72)","v":" + X61 - X72"},null,"X71",null,{"$f":"IF(K70<K72,0,+K70-K72)","v":3273122.5592508898},{"$f":"IF(L70<L72,0,+L70-L72)","v":3273122.5592508898},{"$f":"IF(M70<M72,0,+M70-M72)","v":3273122.5592508898},3273122.5592508898,3273122.5592508898,3273122.5592508898,3273122.5592508898,3273122.5592508898,3273122.5592508898,3273122.5592508898,3273122.5592508898,3273122.5592508898,3273122.5592508898,3273122.5592508898,3273122.5592508898,3273122.5592508898,3273122.5592508898,3273122.5592508898,3273122.5592508898,3273122.5592508898,null,null," "]
[" ","DRE",null,"Limite Adicional de Impost de Renda",null,null,"Consumo",{"$f":"+Consumo!I407","v":"B407"},"X72",null,{"$f":"+Consumo!P407","v":240000},{"$f":"+K72","v":240000},{"$f":"+L72","v":240000},240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,null,null," "]
[" ","DRE",null,null,null,null,null,null,"X73",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",703,"Valor Impostos sobre Lucro",null,null,null,null,"X74",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",null,"Contribuição social",null,null,{"$f":"CONCATENATE(\" + \",I69,\" x \",I64)","v":" + X69 x X64"},null,"X75",null,{"$f":"+K69*+K64","v":316181.03033258009},316181.03033258009,{"$f":"+M69*+M64","v":316181.03033258009},316181.03033258009,316181.03033258009,316181.03033258009,316181.03033258009,316181.03033258009,316181.03033258009,316181.03033258009,316181.03033258009,316181.03033258009,316181.03033258009,316181.03033258009,316181.03033258009,316181.03033258009,316181.03033258009,316181.03033258009,316181.03033258009,316181.03033258009,{"$f":"SUM(K75:AD75)","v":6323620.6066516032},null," "]
[" ","DRE",null,"Imposto de Renda",null,null,{"$f":"CONCATENATE(\" + \",I70,\" x \",I65)","v":" + X70 x X65"},null,"X76",null,526968.38388763345,526968.38388763345,{"$f":"+M70*+M65","v":526968.38388763345},526968.38388763345,526968.38388763345,526968.38388763345,526968.38388763345,526968.38388763345,526968.38388763345,526968.38388763345,526968.38388763345,526968.38388763345,526968.38388763345,526968.38388763345,526968.38388763345,526968.38388763345,526968.38388763345,526968.38388763345,526968.38388763345,526968.38388763345,{"$f":"SUM(K76:AD76)","v":10539367.677752672},null," "]
[" ","DRE",null,"Adicional de Impost de Renda",null,null,{"$f":"CONCATENATE(\" + \",I71,\" x \",I66)","v":" + X71 x X66"},null,"X77",null,327312.255925089,327312.255925089,{"$f":"+M71*+M66","v":327312.255925089},327312.255925089,327312.255925089,327312.255925089,327312.255925089,327312.255925089,327312.255925089,327312.255925089,327312.255925089,327312.255925089,327312.255925089,327312.255925089,327312.255925089,327312.255925089,327312.255925089,327312.255925089,327312.255925089,327312.255925089,{"$f":"SUM(K77:AD77)","v":6546245.1185017815},null," "]
[" ","DRE",null,null,null,null,null,null,"X78",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DRE",700,"RESULTADO ECONÔMICO LÍQUIDO",null,null,{"$f":"CONCATENATE(I59,\" + \",I61)","v":"X59 + X61"},null,"X79",null,{"$f":"+K59+K61","v":2342660.8891055873},{"$f":"+L59+L61","v":2342660.8891055873},2342660.8891055873,2342660.8891055873,2342660.8891055873,2342660.8891055873,2342660.8891055873,2342660.8891055873,2342660.8891055873,2342660.8891055873,2342660.8891055873,2342660.8891055873,2342660.8891055873,2342660.8891055873,2342660.8891055873,2342660.8891055873,2342660.8891055873,2342660.8891055873,2342660.8891055873,2342660.8891055873,{"$f":"SUM(K79:AD79)","v":46853217.782111757},null," "]
[" ",null,null,null,null,null,null,null,"X80",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC","ITEM","DISCRIMINAÇÃO",null,null,"REFERÊNCIA",null,{"$f":"CONCATENATE(\"X\",ROW())","v":"X81"},null,2018,{"$f":"+K81+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,{"$f":"+W81+1","v":2031},{"$f":"+X81+1","v":2032},2033,2034,{"$f":"+AA81+1","v":2035},2036,2037,"TOTAL",null," "]
[" ","FC",null,null,null,null,null,null,"X82",null,1,{"$f":"+K82+1","v":2},3,4,5,6,7,8,9,10,11,12,13,{"$f":"+W82+1","v":14},{"$f":"+X82+1","v":15},16,17,{"$f":"+AA82+1","v":18},19,20,null,null," "]
[" ","FC","FLUXO DE CAIXA",null,null,null,null,null,"X83",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",null,null,null,null,null,null,"X84",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",100,"RECEITAS OPERACIONAL",null,null,{"$f":"CONCATENATE(I87,\" x \",I88)","v":"X87 x X88"},null,"X85",null,{"$f":"+K87+K88","v":29167152},{"$f":"+L87+L88","v":29167152},{"$f":"+M87+M88","v":29167152},29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,29167152,{"$f":"SUM(K85:AD85)","v":583343040},null," "]
[" ","FC",null,null,null,null,null,null,"X86",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",null,"Receita de Tarifa",null,null,{"$f":"CONCATENATE(\" + \",I15)","v":" + X15"},null,"X87",null,{"$f":"+K15","v":29061552},29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,29061552,{"$f":"SUM(K87:AD87)","v":581231040},null," "]
[" ","FC",null,"Receitas Complementares ",null,null,{"$f":"CONCATENATE(\" + \",I22)","v":" + X22"},null,"X88",null,{"$f":"+K22","v":105600},105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,105600,{"$f":"SUM(K88:AD88)","v":2112000},null," "]
[" ","FC",null,null,null,null,null,null,"X89",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",200,"IMPOSTOS SOBRE VENDA",null,null,{"$f":"CONCATENATE(\" + \",I24)","v":" + X24"},null,"X90",null,{"$f":"+K24","v":-1458357.6},-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,-1458357.6,{"$f":"SUM(K90:AD90)","v":-29167152.000000011},null," "]
[" ","FC",null,null,null,null,null,null,"X91",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",300,"CUSTOS",null,null,{"$f":"CONCATENATE(\" + \",I30)","v":" + X30"},null,"X92",null,{"$f":"+K30","v":-21324501.779624108},-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,-21324501.779624108,{"$f":"SUM(K92:AD92)","v":-426490035.59248215},null," "]
[" ","FC",null,null,null,null,null,null,"X93",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",400,"FLUXO DE CAIXA OPERACIONAL",null,null,{"$f":"CONCATENATE(\" + \",I85,\" + \",I90,\" + \",I92)","v":" + X85 + X90 + X92"},null,"X94",null,{"$f":"+K85+K90+K92","v":6384292.6203758903},6384292.6203758903,6384292.6203758903,6384292.6203758903,6384292.6203758903,6384292.6203758903,6384292.6203758903,6384292.6203758903,6384292.6203758903,6384292.6203758903,6384292.6203758903,6384292.6203758903,6384292.6203758903,6384292.6203758903,6384292.6203758903,6384292.6203758903,6384292.6203758903,6384292.6203758903,6384292.6203758903,6384292.6203758903,{"$f":"SUM(K94:AD94)","v":127685852.40751776},null," "]
[" ","FC",null,null,null,null,null,null,"X95",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",500,"FLUXO DE CAIXA DE  INVESTIMENTOS",null,null,{"$f":"CONCATENATE(\" + \",I98,\" + \",I106,\" + \",I111)","v":" + X98 + X106 + X111"},null,"X96",null,{"$f":"+K98+K106+K111","v":-29277460.705999997},-1909164.8160000097,-2906795.2899999944,-2544111.800999999,-2597144.1569999959,-3266176.5130000021,-2601251.5560000036,-2916779.5799999982,-3181941.3600000041,0,-3498521.1540000001,-2650176.5130000096,-2438047.0889999974,-2703208.8690000009,-2235236.8199999975,-2419100.1040000068,-2354728.0860000001,-2121294.2399999942,-4100023.3000000063,18297760.731499996,{"$f":"SUM(K96:AD96)","v":-57423401.222500026},null," "]
[" ","FC",null,null,null,null,null,null,"X97",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",501,"Investimento Inicial",null,null,{"$f":"CONCATENATE(\"Soma de \",I99,\"..\",I104)","v":"Soma de X99..X104"},null,"X98",null,{"$f":"SUM(K99:K104)","v":-29277460.705999997},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(K98:AD98)","v":-29277460.705999997},null," "]
[" ","FC",null,"Frota de Veiculos",null,null,"Renov_frota",306,"X99",null,{"$f":"-Renov_Frota!P130","v":-15056922.705999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-15056922.705999997,null," "]
[" ","FC",null,"Sist. Bilhet. Monitoramento/Valid.",null,null,"DR_Equip",{"$f":"+DR_Equip!I15","v":"D15"},"X100",null,{"$f":"-DR_Equip!P15","v":-616000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-616000,null," "]
[" ","FC",null,"Maquinas, Instalações e Equipamentos",null,null,"DR_Equip",{"$f":"+DR_Equip!I16","v":"D16"},"X101",null,{"$f":"-DR_Equip!P16","v":-293920},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-293920,null," "]
[" ","FC",null,"Terrenos",null,null,"DR_Invest",{"$f":"+DR_Invest!I27","v":"E27"},"X102",null,{"$f":"-DR_Invest!P27","v":-5000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5000000,null," "]
[" ","FC",null,"Construções",null,null,"DR_Invest",{"$f":"+DR_Invest!I28","v":"E28"},"X103",null,{"$f":"-DR_Invest!P28","v":-2700000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2700000,null," "]
[" ","FC",null,"Outorga",null,null,"DR_Invest",{"$f":"+DR_Invest!I29","v":"E29"},"X104",null,{"$f":"-DR_Invest!P29","v":-5610618},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5610618,null," "]
[" ","FC",null,null,null,null,null,null,"X105",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",502,"Investimento Anual",null,null,null,null,"X106",null,{"$f":"SUM(K107:K109)","v":0},-2651617.8000000003,-3731714.2,-3166381.06,-3166381.06,-3782381.06,-2949719.24,-3240866.2,-3535490.4000000004,0,-4052385.8,-3166381.06,-2871756.8600000003,-3166381.06,-2601961.04,-2678369.4000000004,-2704751.8000000003,-2356993.6,-4615586.8000000007,-1398635.8599999999,-55837754.299999997,null," "]
[" ","FC",null,"Renovação da Frota",null,null,"Renov_frota",401,"X107",null,{"$f":"-Renov_Frota!O2076","v":0},{"$f":"-Renov_Frota!P2076","v":-2651617.8000000003},{"$f":"-Renov_Frota!P2077","v":-3731714.2},{"$f":"-Renov_Frota!P2078","v":-3166381.06},{"$f":"-Renov_Frota!P2079","v":-3166381.06},{"$f":"-Renov_Frota!P2080","v":-3166381.06},{"$f":"-Renov_Frota!P2081","v":-2949719.24},{"$f":"-Renov_Frota!P2082","v":-3240866.2},{"$f":"-Renov_Frota!P2083","v":-3535490.4000000004},{"$f":"-Renov_Frota!P2084","v":0},{"$f":"-Renov_Frota!P2085","v":-3142465.8},{"$f":"-Renov_Frota!P2086","v":-3166381.06},{"$f":"-Renov_Frota!P2087","v":-2871756.8600000003},{"$f":"-Renov_Frota!P2088","v":-3166381.06},{"$f":"-Renov_Frota!P2089","v":-2601961.04},{"$f":"-Renov_Frota!P2090","v":-2062369.4000000001},{"$f":"-Renov_Frota!P2091","v":-2704751.8000000003},{"$f":"-Renov_Frota!P2092","v":-2356993.6},{"$f":"-Renov_Frota!P2093","v":-4615586.8000000007},{"$f":"-Renov_Frota!P2094","v":-1398635.8599999999},{"$f":"SUM(K107:AD107)","v":-53695834.299999997},null," "]
[" ","FC",null,"Renov Sist. Bilhet. Monitoramento/Valid.",null,null,"Fechamento",null,"X108",null,0,0,0,0,0,{"$f":"+K100","v":-616000},null,null,null,null,{"$f":"+P108","v":-616000},null,null,null,null,{"$f":"+U108","v":-616000},null,null,null,null,{"$f":"SUM(K108:AD108)","v":-1848000},null," "]
[" ","FC",null,"Renov Maq. Instalações e Equipamentos",null,null,"Fechamento",null,"X109",null,null,0,0,0,0,0,null,null,null,null,{"$f":"+K101","v":-293920},null,null,null,null,null,null,null,null,null,{"$f":"SUM(K109:AD109)","v":-293920},null," "]
[" ","FC",null,null,null,null,null,null,"X110",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",503,"Venda de Imobilizado",null,null,{"$f":"CONCATENATE(\" + \",I51)","v":" + X51"},null,"X111",null,{"$f":"+K51","v":0},742452.98399999063,824918.9100000055,622269.25900000124,569236.90300000389,516204.54699999793,348467.6839999964,324086.62000000192,353549.03999999631,0,553864.64599999948,516204.54699999071,433709.7710000028,463172.19099999918,366724.22000000277,259269.29599999354,350023.71400000021,235699.36000000592,515563.49999999418,19696396.591499995,{"$f":"SUM(K111:AD111)","v":27691813.783499978},null," "]
[" ","FC",null,null,null,null,null,null,"X112",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",600,"IMPOSTO DE RENDA E CONTRIB SOCIAL",null,null,{"$f":"CONCATENATE(\" + \",I61)","v":" + X61"},null,"X113",null,{"$f":"+K61","v":-1170461.6701453025},-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,-1170461.6701453025,{"$f":"SUM(K113:AD113)","v":-23409233.402906056},null," "]
[" ","FC",null,null,null,null,null,null,"X114",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",700,"SALDO DE CAIXA",null,null,{"$f":"CONCATENATE(\" + \",I85,\" + \",I90,\" + \",I92,\" + \",I96,\" + \",I113)","v":" + X85 + X90 + X92 + X96 + X113"},null,"X115",null,{"$f":"+K85+K90+K92+K96+K113","v":-24063629.755769409},3304666.1342305779,2307035.6602305933,2669719.1492305887,2616686.7932305918,1947654.4372305856,2612579.3942305841,2297051.3702305895,2031889.5902305837,5213830.9502305873,1715309.7962305876,2563654.4372305782,2775783.8612305904,2510622.0812305869,2978594.1302305902,2794730.8462305809,2859102.8642305876,3092536.7102305931,1113807.6502305814,23511591.681730583,{"$f":"SUM(K115:AD115)","v":46853217.782111734},null," "]
[" ","FC",null,null,null,null,null,null,"X116",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","FC",800,"SALDO ACUMULADO DE CAIXA",null,null,null,null,"X117",null,{"$f":"+K115","v":-24063629.755769409},{"$f":"+L115+K117","v":-20758963.621538833},-18451927.961308241,-15782208.812077653,-13165522.018847061,-11217867.581616476,-8605288.1873858925,-6308236.8171553034,-4276347.2269247193,937483.72330586798,2652793.5195364556,5216447.9567670338,7992231.8179976242,{"$f":"+X115+W117","v":10502853.899228211},{"$f":"+Y115+X117","v":13481448.029458802},16276178.875689384,19135281.739919972,{"$f":"+AB115+AA117","v":22227818.450150564},23341626.100381147,46853217.782111734,null,null," "]
[" ",null,null,null,null,null,null,null,"X118",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,900,"INDICADORES",null,null,null,null,"X119",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE115-AE79","v":0},null," "]
[" ",null,null,null,null,null,null,null,"X120",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"Taxa de Desconto VPL - (% ao ano)",null,null,"Consumo",{"$f":"+Consumo!I411","v":"B411"},"X121",null,{"$f":"+Taxa_desconto","v":0.08},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"VPL",null,null,"Fechamento",null,"X122",null,{"$f":"NPV(K121,K115:AD115)","v":5783896.1137493951},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"TIR",null,null,"Fechamento",null,"X123",null,{"$f":"IRR(K115:AD115)","v":0.10804743125249772},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,"SALDO INICIAL DE CAIXA",null,null,null,null,null,null,{"$f":"+K98","v":-29277460.705999997},{"$f":"+K129","v":-24063629.755769409},{"$f":"+L129","v":-20758963.621538833},{"$f":"+M129","v":-18451927.961308241},{"$f":"+N129","v":-15782208.812077653},{"$f":"+O129","v":-13165522.018847061},-11217867.581616476,-8605288.1873858925,-6308236.8171553034,-4276347.2269247193,937483.72330586798,2652793.5195364556,5216447.9567670338,7992231.8179976242,10502853.899228211,13481448.029458802,16276178.875689384,19135281.739919972,22227818.450150564,23341626.100381147,null,null," "]
[" ",null,null,"GERAÇÃO DE CAIXA DO ANO",null,null,null,null,null,null,{"$f":"+K117-K127","v":5213830.9502305873},{"$f":"+L115","v":3304666.1342305779},{"$f":"+M115","v":2307035.6602305933},{"$f":"+N115","v":2669719.1492305887},{"$f":"+O115","v":2616686.7932305918},{"$f":"+P115","v":1947654.4372305856},2612579.3942305841,2297051.3702305895,2031889.5902305837,5213830.9502305873,1715309.7962305876,2563654.4372305782,2775783.8612305904,2510622.0812305869,2978594.1302305902,2794730.8462305809,2859102.8642305876,3092536.7102305931,1113807.6502305814,23511591.681730583,null,null," "]
[" ",null,null,"SALDO FINAL DE CAIXA",null,null,null,null,null,null,{"$f":"+K127+K128","v":-24063629.755769409},{"$f":"+L127+L128","v":-20758963.621538833},{"$f":"+M127+M128","v":-18451927.961308241},{"$f":"+N127+N128","v":-15782208.812077653},{"$f":"+O127+O128","v":-13165522.018847061},{"$f":"+P127+P128","v":-11217867.581616476},-8605288.1873858925,-6308236.8171553034,-4276347.2269247193,937483.72330586798,2652793.5195364556,5216447.9567670338,7992231.8179976242,10502853.899228211,13481448.029458802,16276178.875689384,19135281.739919972,22227818.450150564,23341626.100381147,46853217.782111734,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Reajuste","index":13,"n_rows":65,"n_cols":14,"rows_kept":65,"cut":false,"hidden":false,"merged":[[8,10,8,11],[23,4,23,6],[1,1,1,2],[10,1,10,2],[2,1,2,8],[3,1,3,8],[4,1,4,8],[12,4,12,6],[8,4,8,8],[22,4,22,6],[44,4,44,6],[45,4,45,6],[46,4,46,6],[13,4,13,6],[24,4,24,6],[25,4,25,6],[27,4,27,6],[34,4,34,6],[16,4,16,6],[21,4,21,6],[62,4,62,6],[59,4,59,6],[53,4,53,6],[54,4,54,6],[55,4,55,6],[56,4,56,6],[60,4,60,6],[61,4,61,6]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","REAJUSTE",null,null," ",null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","CÁLCULO DE REAJUSTE DA TARIFA",null,null,null,null,null,null,null,null,"Tarifa base",{"$f":"IF(Esc_tarifa_base=1,\"Antecipado\",\"Embarcado\")","v":"Embarcado"},null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Item ","Discriminação",null,"Referência 1",null,null,null,null,null,"Valores",null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","REAJUSTE",null,null,null,null,null,null,{"$f":"CONCATENATE(\"K\",ROW())","v":"K11"},null,"Anterior","Atual",null," "]
[" ",null,null,null,null,null,null,null,"K12",null,null,null,null," "]
[" ",100,"Coeficiente de Variação do IPK",null,{"$f":"CONCATENATE(I28,\" / \",I37)","v":"K28 / K37"},null,null,null,"K13",null,{"$f":"+K28/K37","v":1.7081974124623633},{"$f":"+L28/L37","v":1.7190655270655271},null," "]
[" ",null,"Variação percentual do IPK",null,{"$f":"CONCATENATE(I10,\" atual / \",I10,\" anterior - 1\")","v":" atual /  anterior - 1"},null,null,null,"K14",null,null,{"$f":"(ROUND((+K13-L13)/L13,6))+1","v":0.99367799999999995},null," "]
[" ",null,null,null,null,null,null,null,"K15",null,null,null,null," "]
[" ",101,"Valor da Tarifa vigente",null,null,null,null,null,"K16",null,null,null,null," "]
[" ",null,"Tarifa base",null,{"$f":"IF(Esc_tarifa_base=1,\"Antecipado\",\"Embarcado\")","v":"Embarcado"},null,null,null,"K17",null,{"$f":"+K19","v":3.25},{"$f":"+L19","v":3.25},null," "]
[" ",null,"Antecipado e vale transporte",null,null,null,"?",null,"K18",null,2.98,2.98,null," "]
[" ",null,"Embarcado",null,null,null,"?",null,"K19",null,3.25,3.25,null," "]
[" ",null,"Estudante",null,null,null,"?",null,"K20",null,1.1000000000000001,1.1000000000000001,null," "]
[" ",null,null,null,null,null,null,null,"K21",null,null,null,null," "]
[" ",null,"Percentual Valor da Tarifa atual",null,{"$f":"IF(Esc_tarifa_base=1,\"Antecipado\",\"Embarcado\")","v":"Embarcado"},null,null,null,"K22",null,null,null,null," "]
[" ",null,"Tarifa base",null,{"$f":"CONCATENATE(I17,\" / \",I$17,\" - 1\")","v":"K17 / K17 - 1"},null,null,null,"K23",null,{"$f":"+K17/K$17-1","v":0},{"$f":"+L17/L$17-1","v":0},null," "]
[" ",null,"Antecipado e vale transporte",null,{"$f":"CONCATENATE(I18,\" / \",I$17,\" - 1\")","v":"K18 / K17 - 1"},null,null,null,"K24",null,{"$f":"+K18/K$17-1","v":-8.3076923076923048E-2},-8.3076923076923048E-2,null," "]
[" ",null,"Embarcado",null,{"$f":"CONCATENATE(I19,\" / \",I$17,\" - 1\")","v":"K19 / K17 - 1"},null,null,null,"K25",null,0,0,null," "]
[" ",null,"Estudante",null,{"$f":"CONCATENATE(I20,\" / \",I$17,\" - 1\")","v":"K20 / K17 - 1"},null,null,null,"K26",null,-0.66153846153846152,-0.66153846153846152,null," "]
[" ",null,null,null,null,null,null,null,"K27",null,null,null,null," "]
[" ",102,"Passageiros equivalentes",null,{"$f":"CONCATENATE(\"((\",I31,\"x\",I18,\") + \",\"(\",I32,\"x\",I19,\") + \",\"(\",I33,\"x\",I20,\") + \",,I34,\"x\",I18,\")) / \",I18)","v":"((K31xK18) + (K32xK19) + (K33xK20) + K34xK18)) / K18"},null,null,null,"K28",null,{"$f":"(+K31*K18+K32*K19+K33*K20+K34*K18)/K17","v":687788.60615384602},{"$f":"(+L31*L18+L32*L19+L33*L20+L34*L18)/L17","v":696221.5384615385},null," "]
[" ",null,null,null,null,null,null,null,"K29",null,null,null,null," "]
[" ",103,"Media Passageiros (Ultimos 12 meses)",null,null,null,null,null,"K30",null,"Anterior","Atual",null," "]
[" ",null,"Antecipado",null,null,null,"?",null,"K31",null,83916,84000,null," "]
[" ",null,"Embarcado",null,null,null,"?",null,"K32",null,218655,220000,null," "]
[" ",null,"Estudante",null,null,null,"?",null,"K33",null,144977,150000,null," "]
[" ",null,"Vale  transporte",null,null,null,"?",null,"K34",null,374208,380000,null," "]
[" ",null,"Total",null,{"$f":"CONCATENATE(\"Soma de \",I31,\"..\",I34)","v":"Soma de K31..K34"},null,null,null,"K35",null,{"$f":"SUM(K31:K34)","v":821756},{"$f":"SUM(L31:L34)","v":834000},null," "]
[" ",null,null,null,null,null,null,null,"K36",null,null,null,null," "]
[" ",104,"Percurso Mensal Programado em KM",null,null,null,null,null,"K37",null,402640,405000,null," "]
[" ",null,null,null,null,null,null,null,"K38",null,null,null,null," "]
[" ",200,"Dados para Reajuste",null,null,null,null,null,"K39",null,"Anterior","Atual",null," "]
[" ",null,null,null,null,null,null,null,"K40",null,null,null,null," "]
[" ",null,"Valor do combustível",null,null,null,"?",null,"K41",null,2.82,3,null," "]
[" ",null,"Valor salário do motorista",null,null,null,"?",null,"K42",null,1720.78,{"$f":"+K42","v":1720.78},null," "]
[" ",null,"Coeficiente do INPC",null,null,null,"?",null,"K43",null,1,1.0149999999999999,null," "]
[" ",null,null,null,null,null,null,null,"K44",null,null,null,null," "]
[" ",null,"Percentual de Reajuste Combustivel",null,{"$f":"CONCATENATE(I41,\" atual / \",I41,\" anterior - 1\")","v":"K41 atual / K41 anterior - 1"},null,null,null,"K45",null,null,{"$f":"+L41/K41-1","v":6.3829787234042534E-2},null," "]
[" ",null,"Percentual de Reajuste Salario Motorista",null,{"$f":"CONCATENATE(I42,\" atual / \",I42,\" anterior - 1\")","v":"K42 atual / K42 anterior - 1"},null,null,null,"K46",null,null,{"$f":"+L42/K42-1","v":0},null," "]
[" ",null,"Coeficiente de Reajuste do INPC",null,{"$f":"CONCATENATE(I43,\" atual / \",I43,\" anterior - 1\")","v":"K43 atual / K43 anterior - 1"},null,null,null,"K47",null,null,{"$f":"+L43/K43-1","v":1.4999999999999902E-2},null," "]
[" ",null,null,null,null,null,null,null,"K48",null,null,null,null," "]
[" ",201,"Composição da tarifa",null,null,null,null,null,"K49",null,null,{"$f":"SUM(L50:L52)","v":1},null," "]
[" ",null,"Percentual do combustível",null,null,null,"?",null,"K50",null,null,{"$f":"+Apura!P377","v":0.22343524524751027},null," "]
[" ",null,"Percentual do Custo com pessoal",null,null,null,"?",null,"K51",null,null,{"$f":"+Apura!P378","v":0.36228875489339762},null," "]
[" ",null,"Percentual de outros itens ",null,null,null,"?",null,"K52",null,null,{"$f":"+Apura!P379","v":0.41427599985909214},null," "]
[" ",null,null,null,null,null,null,null,"K53",null,null,null,null," "]
[" ",300,"Percentual de Reajuste",null,{"$f":"CONCATENATE(\"Soma de \",I55,\"..\",I57)","v":"Soma de K55..K57"},null,null,null,"K54",null,null,{"$f":"SUM(L55:L57)","v":2.0346515117184945E-2},null," "]
[" ",null,"Combustível ",null,{"$f":"CONCATENATE(I$14,\" x \",I45,\" x \",I50)","v":"K14 x K45 x K50"},null,null,null,"K55",null,null,{"$f":"++L45*L50*L$14","v":1.417166091236524E-2},null," "]
[" ",null,"Custo com pessoal",null,{"$f":"CONCATENATE(I$14,\" x \",I46,\" x \",I51)","v":"K14 x K46 x K51"},null,null,null,"K56",null,null,{"$f":"++L46*L51*L$14","v":0},null," "]
[" ",null,"Inflação",null,{"$f":"CONCATENATE(I$14,\" x \",I47,\" x \",I52)","v":"K14 x K47 x K52"},null,null,null,"K57",null,null,{"$f":"++L47*L52*L$14","v":6.1748542048197042E-3},null," "]
[" ",null,null,null,null,null,null,null,"K58",null,null,null,null," "]
[" ",400,"Nova Tarifa ",null,null,null,null,null,"K59",null,null,null,null," "]
[" ",null,"Tarifa base",null,{"$f":"CONCATENATE(I17,\" x (1+\",I$54,\")\")","v":"K17 x (1+K54)"},null,null,null,"K60",null,null,{"$f":"ROUND(+L17*(1+L$54),2)","v":3.32},null," "]
[" ",null,"Antecipado e vale transporte",null,{"$f":"CONCATENATE(I18,\" x (1+\",I$54,\")\")","v":"K18 x (1+K54)"},null,null,null,"K61",null,null,{"$f":"ROUND(+L18*(1+L$54),2)","v":3.04},null," "]
[" ",null,"Embarcado",null,{"$f":"CONCATENATE(I19,\" x (1+\",I$54,\")\")","v":"K19 x (1+K54)"},null,null,null,"K62",null,null,{"$f":"ROUND(+L19*(1+L$54),2)","v":3.32},null," "]
[" ",null,"Estudante",null,{"$f":"CONCATENATE(I20,\" x (1+\",I$54,\")\")","v":"K20 x (1+K54)"},null,null,null,"K63",null,null,{"$f":"ROUND(+L20*(1+L$54),2)","v":1.1200000000000001},null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Encargos","index":14,"n_rows":43,"n_cols":11,"rows_kept":43,"cut":false,"hidden":false,"merged":[[8,2,8,3],[8,5,8,6],[1,1,1,2],[2,1,2,3],[3,1,3,3],[4,1,4,3]]}
[" "," "," "," "," "," "," "," "," "," "," "]
[" ","Encargos Sociais",null,null,null,null,null,null," ",null," "]
["pedro milton golfe",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","DEMONSTRAÇÃO DOS ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","Item ","Discriminação",null,null,"%",null,null,"Indice acumulado",null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ",101,"Encargos Sociais do Grupo A",null,null,null,null,null,1,null," "]
[" ",null,"INSS",null,null,0,null,null,{"$f":"+I11+F12","v":1},null," "]
[" ",null,"Acidente de trabalho",null,null,0.03,null,null,1.03,null," "]
[" ",null,"Salário Educação",null,null,2.5000000000000001E-2,null,null,1.0549999999999999,null," "]
[" ",null,"INCRA",null,null,2E-3,null,null,1.0569999999999999,null," "]
[" ",null,"SEST",null,null,1.4999999999999999E-2,null,null,1.0719999999999998,null," "]
[" ",null,"SENAT",null,null,0.01,null,null,1.0819999999999999,null," "]
[" ",null,"SEBRAE",null,null,6.0000000000000001E-3,null,null,1.0879999999999999,null," "]
[" ",null,"FGTS",null,null,0.08,null,null,1.1679999999999999,null," "]
[" ",null,"TOTAL",null,null,null,{"$f":"SUM(F12:F19)","v":0.16800000000000001},null,{"$f":"+I19+F20","v":1.1679999999999999},null," "]
[" ",null,null,null,null,null,null,null,{"$f":"+I20+F21","v":1.1679999999999999},null," "]
[" ",102,"Encargos Sociais do Grupo B",null,null,null,null,null,{"$f":"+I21+F22","v":1.1679999999999999},null," "]
[" ",null,"Férias ",null,null,0,null,null,{"$f":"+I22+F23","v":1.1679999999999999},null," "]
[" ",null,"Abono de férias",null,null,2.7799999999999998E-2,null,null,1.1958,null," "]
[" ",null,"Aviso prévio trabalhado",null,null,5.9999999999999995E-4,null,null,1.1963999999999999,null," "]
[" ",null,"13º salario",null,null,8.3299999999999999E-2,null,null,1.2796999999999998,null," "]
[" ",null,"Adicional notorno",null,null,1.9400000000000001E-2,null,null,1.2990999999999999,null," "]
[" ",null,"Adicional tempo de serviço",null,null,5.1200000000000002E-2,null,null,1.3502999999999998,null," "]
[" ",null,"TOTAL",null,null,null,{"$f":"SUM(F23:F28)","v":0.18229999999999999},null,{"$f":"+I28+F29","v":1.3502999999999998},null," "]
[" ",null,null,null,null,null,null,null,{"$f":"+I29+F30","v":1.3502999999999998},null," "]
[" ",103,"Encargos Sociais do Grupo C",null,null,null,null,null,{"$f":"+I30+F31","v":1.3502999999999998},null," "]
[" ",null,"Deposito por rescisão",null,null,4.7300000000000002E-2,null,null,{"$f":"+I31+F32","v":1.3975999999999997},null," "]
[" ",null,"Aviso prévio indeizado",null,null,5.0000000000000001E-3,null,null,1.4025999999999996,null," "]
[" ",null,"Indenização adicional",null,null,8.9999999999999998E-4,null,null,1.4034999999999995,null," "]
[" ",null,"TOTAL",null,null,null,{"$f":"SUM(F32:F34)","v":5.3199999999999997E-2},null,1.4034999999999995,null," "]
[" ",null,null,null,null,null,null,null,1.4034999999999995,null," "]
[" ",104,"Encargos Sociais do Grupo D",null,null,null,null,null,1.4034999999999995,null," "]
[" ",null,"Grupo A sobre B",null,null,{"$f":"ROUND(+G20*G29,4)","v":3.0599999999999999E-2},null,null,1.4340999999999995,null," "]
[" ",null,"TOTAL",null,null,null,{"$f":"SUM(F38:F38)","v":3.0599999999999999E-2},null,1.4340999999999995,null," "]
[" ",null,null,null,null,null,null,null,1.4340999999999995,null," "]
[" ",105,"Encargos Sociais do Grupo D",null,null,null,{"$f":"+G20+G29+G35+G39","v":0.43409999999999999},null,1.4340999999999995,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"CustoCapital","index":15,"n_rows":79,"n_cols":11,"rows_kept":79,"cut":false,"hidden":false,"merged":[[1,1,1,2],[37,1,37,4],[32,1,32,4],[5,1,5,8],[3,1,3,8],[2,1,2,8],[7,1,7,2],[7,6,7,8],[20,1,20,2],[4,1,4,8]]}
[" "," "," "," "," "," "," "," "," "," "," "]
[" ","Custo de capital",null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"}]
[" ","Cálculo do Custo Médio Ponderado de Capital",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","Retorno Esperado do Mercado",null,"Mês","Anual",null,"Base - referencia",null,null,null," "]
[" ","SELIC Banco central do Brasil",null,{"$f":"(1+G9)^(1/12)-1","v":5.1830014303420047E-3},{"$f":"(1+D9)^12-1","v":6.3999999999999835E-2},null,6.4000000000000001E-2,null,null,null," "]
[" ","POUPANÇA",null,5.0017502848112017E-3,{"$f":"(1+D10)^12-1","v":6.1699999999998312E-2},null,6.1699999999999998E-2,null,null,null," "]
[" ","CDB",null,5.6541453874052738E-3,{"$f":"(1+D11)^12-1","v":7.0000000000000062E-2},null,7.0000000000000007E-2,null,null,null," "]
[" ","CDI",null,6.1696147485346131E-3,{"$f":"(1+D12)^12-1","v":7.6599999999998891E-2},null,7.6600000000000001E-2,null,null,null," "]
[" ","TJLP",null,5.3403194199830306E-3,null,null,6.6000000000000003E-2,null,null,null," "]
[" ","Fundo de renda fixa indexados",null,9.3910969447303927E-3,null,null,0.1187,null,null,null," "]
[" ","Fundo de renda fixa Simples",null,6.8369578274316556E-3,{"$f":"(1+D15)^12-1","v":8.5200000000000831E-2},null,8.5199999999999998E-2,null,null,null," "]
[" ","IBOVESPA",null,null,null,null,null,null,null,null," "]
[" ","MEDIA",null,{"$f":"(1+G17)^(1/12)-1","v":0},{"$f":"AVERAGE(E9:E16)","v":7.1499999999999592E-2},null,null,null,null,null," "]
[" ","Inflação - INPC 12 mês nov-2017",null,{"$f":"(1+G18)^(1/12)-1","v":1.6024674913339698E-3},{"$f":"(1+D18)^12-1","v":1.939999999999964E-2},null,1.9400000000000001E-2,"Portal finanças",null,null," "]
[" ","Média + inflação",null,null,{"$f":"ROUND((1+E17)*(1+E18)-1,4)","v":9.2299999999999993E-2},null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","Custo do Capital Próprio",null,"Mês","Anual",null,null,null,null,null," "]
[" ","Retorno do Ativo livre de risco",null,{"$f":"(1+0.06)^(1/12)-1","v":4.8675505653430484E-3},0.06,"Rf",null,null,null,null," "]
[" ","Retorno esperado do mercado",null,null,{"$f":"+E19","v":9.2299999999999993E-2},"E(Rm)",null,null,null,null," "]
[" ","Risco do Negócio",null,null,1.35,"beta",null,null,null,null," "]
[" ","Custo do Capital próprio",null,null,{"$f":"ROUND(((((1+E23)/(1+E22)-1)*E24)+1)*(1+E22)-1,4)","v":0.1036},null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","RE - Taxa de custo capital Próprio",null,null,null,null,null,null,null,null," "]
[" ","Rf - Retorno do ativo livre de risco",null,null,null,null,null,null,null,null," "]
[" ","E(Rm) - Retorno esperado do Mercado",null,null,null,null,null,null,null,null," "]
[" ","Beta - Risco do Negócio",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","Custo do Capital de Terceiros",null,null,null,null,null,null,null,null," "]
[" ","TJLP",null,null,6.6000000000000003E-2,null,null,null,null,null," "]
[" ","Remuneração e intermediação BNDES - 2,1 + 2,0 ",null,null,4.1000000000000002E-2,null,null,null,null,null," "]
[" ","Custo Capital de Terceiros",null,null,{"$f":"+E34+E35","v":0.10700000000000001},null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","Cálculo do Custo Médio Ponderado de Capital",null,null,null,null,null,null,null,null," "]
[" ","% Recursos Proprios",null,null,0.95,"E",null,null,null,null," "]
[" ","% Recursos Terceiros",null,null,{"$f":"1-E39","v":5.0000000000000044E-2},"D",null,null,null,null," "]
[" ","Custo capital próprio",null,null,{"$f":"+E25","v":0.1036},"RE",null,null,null,null," "]
[" ","Custo capital de terceiros",null,null,{"$f":"+E36","v":0.10700000000000001},"RD",null,null,null,null," "]
[" ","Imposto",null,null,0.34,"T",null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","WACC - CMPC",null,null,{"$f":"+E41*E39/1+E42*E40/1*(1-E43)","v":0.101951},null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","E - Percentual de Capital Proprio",null,null,null,null,null,null,null,null," "]
[" ","E - Percentual de Capital Terceiros",null,null,null,null,null,null,null,null," "]
[" ","RE - Taxa de custo capital Próprio",null,null,null,null,null,null,null,null," "]
[" ","RD - Taxa de custo capital de terceiros",null,null,null,null,null,null,null,null," "]
[" ","T - Taxa de Imposto",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","WACC - Weighted Average Capital Cost ",null,null,null,null,null,null,null,null," "]
[" ","CMPC - CUSTO MÉDIO PONDERADO DE CAPITAL",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","CIDADE",null,"TIR","%",null,"TARIFA","%",null,null," "]
[" ","BLUMENAU",null,9.6299999999999997E-2,{"$f":"+D63/D$70","v":0.98870636550308},null,3.9,{"$f":"+G63/G$70","v":0.96932942287617441},null,null," "]
[" ","SÃO PAULO ",null,9.8500000000000004E-2,1.0112936344969199,null,4,0.99418402346274304,null,null," "]
[" ","CURITIBA",null,8.9499999999999996E-2,0.91889117043121149,null,4.25,1.0563205249291645,null,null," "]
[" ","BELO HORIZONTE",null,8.9499999999999996E-2,0.91889117043121149,null,4.05,1.0066113237560272,null,null," "]
[" ","FLORIANÓPOLIS",null,8.6099999999999996E-2,0.88398357289527718,null,3.99,0.99169856340408624,null,null," "]
[" ","MARINGA",null,0.1244,1.2772073921971252,null,3.95,0.98175672316945883,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","MÉDIA",null,{"$f":"ROUNDUP(AVERAGE(D63:D68),4)","v":9.74E-2},{"$f":"+D70/D$70","v":1},null,{"$f":"ROUNDUP(AVERAGE(G63:G68),4)","v":4.0233999999999996},{"$f":"+G70/G$70","v":1},null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","CHAPECÓ",null,0.108,{"$f":"+D72/D$70","v":1.108829568788501},null,2.98,{"$f":"+G72/G$70","v":0.74066709747974357},null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ","https://exame.abril.com.br/seu-dinheiro/os-melhores-e-os-piores-investimentos-de-2017/",null,null,null,null,null,null,null,null," "]
[" ","https://economia.estadao.com.br/blogs/regina-pitoscia/ranking-das-aplicacoes-em-2017-e-perspectivas-para-2018/",null,null,null,null,null,null,null,null," "]
[" ","http://www.portaldefinancas.com/ipca_completo.htm",null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Coeficientes","index":16,"n_rows":189,"n_cols":22,"rows_kept":189,"cut":false,"hidden":false,"merged":[[159,6,159,7],[88,14,88,15],[65,14,65,15],[19,14,19,15],[157,5,157,7],[88,5,88,7],[65,5,65,7],[42,5,42,7],[42,14,42,15],[19,5,19,7],[1,1,1,2],[2,1,2,9],[4,1,4,9],[3,1,3,9],[8,3,9,3],[8,1,9,1],[8,2,9,2],[8,5,8,10],[1,4,1,5],[6,1,6,10],[8,18,8,19],[8,14,8,17],[8,4,9,4],[134,5,134,9],[111,5,111,9],[8,11,8,12],[111,14,111,17],[134,14,134,17]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","COEFICIENTES",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Tarifa!K27","v":3.2500203415360884},{"$f":"+Tarifa!L27","v":3.2500203415360884},{"$f":"+Tarifa!M27","v":4.3207416705511367E-3},{"$f":"+Tarifa!N27","v":3.5096211545982527E-3},null,null," "]
["pedro milton golfe",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","CÁLCULO DOS COEFICIENTES DE DEPRECIAÇÃO E REMUNERAÇÃO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Idade - Anos","Seq","Valor Residual","Vida Util","DEPRECIAÇÃO ACELERADA - COLE",null,null,null,null,null,"REMUNERAÇÃO",null,null,"DEPRECIAÇÃO LINEAR",null,null,null,"REMUNERAÇÃO",null,null," "]
[" ",null,null,null,null,"Seq","Seq Acum","Coeficiente de Depreciação","Coeficiente de Depr acum","recuperação vlr residual","Saldo Residual","Saldo Inicial","Coeficiente de remuneração",null,"Coeficiente de Depreciação","Coeficiente de Depr acum","recuperação vlr residual","Saldo Residual","Saldo Inicial","Coeficiente de remuneração",null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Micro Onibus","?",{"$f":"+Consumo!K267","v":0.15},{"$f":"+Consumo!K273","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Onibus Leve","?",{"$f":"+Consumo!K268","v":0.15},{"$f":"+Consumo!K274","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Onibus Pesado","?",{"$f":"+Consumo!K269","v":0.1},{"$f":"+Consumo!K275","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Onibus Articulado","?",{"$f":"+Consumo!K270","v":0.1},{"$f":"+Consumo!K276","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Tipo de Bem",null,null,null,"MICRO ONIBUS",null,null,null,null,null,null,null,null,{"$f":"+F20","v":"MICRO ONIBUS"},null,null,null,null,null,null," "]
[" ","Vida Útil",null,null,null,{"$f":"+E$13","v":8},"ANOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Valor Residual",null,null,null,{"$f":"+D$13","v":0.15},null,null,null,null,null,null,null,null,null,null,{"$f":"+J22","v":0},null,null,null,null," "]
[" ","Taxa de Remuneração (% ao ano)",null,null,null,{"$f":"Taxa_remuner","v":0.12},null,null,null,null,null,null,null,null,null,{"$f":"+P24-O23","v":0.85},0,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1-F22)","v":0.85},0,1,null,null,null," "]
[" ","0 a 1 ano",1,{"$f":"+F22","v":0.15},{"$f":"+F21","v":8},{"$f":"+E25","v":8},{"$f":"+E25*(1+E25)/2","v":36},{"$f":"ROUND((1-(1*D25))/G25*F25,8)","v":0.18888889},{"$f":"+I24+H25","v":0.18888889},{"$f":"IF(F25=1,1*D25,0)","v":0},{"$f":"1-I25","v":0.81111111000000002},1,{"$f":"ROUND(+L25*Taxa_remuner,8)","v":0.12},null,{"$f":"IF(P24=0,0,+P24/F25)","v":0.10625},{"$f":"+P24-O25","v":0.74375000000000002},0,{"$f":"+R24-O25-Q25","v":0.89375000000000004},1,{"$f":"ROUND(+S25*Taxa_remuner,8)","v":0.12},null," "]
[" ","1 a 2 anos",{"$f":"+C25+1","v":2},{"$f":"+D25","v":0.15},{"$f":"+E25","v":8},{"$f":"IF(F25<2,0,F25-1)","v":7},{"$f":"+E26*(1+E26)/2","v":36},{"$f":"ROUND((1-(1*D26))/G26*F26,8)","v":0.16527778000000001},0.35416667000000002,0,0.64583332999999998,{"$f":"+L25-H25-J26","v":0.81111111000000002},9.7333329999999996E-2,null,0.10625,0.63750000000000007,0,{"$f":"+R25-O26-Q26","v":0.78750000000000009},{"$f":"+S25-O25-Q25","v":0.89375000000000004},0.10725,null," "]
[" ","2 a 3 anos",3,{"$f":"+D26","v":0.15},8,6,{"$f":"+E27*(1+E27)/2","v":36},{"$f":"ROUND((1-(1*D27))/G27*F27,8)","v":0.14166666999999999},0.49583334000000001,0,0.50416665999999999,0.64583332999999998,7.7499999999999999E-2,null,0.10625000000000001,0.53125,0,0.68125000000000013,0.78750000000000009,9.4500000000000001E-2,null," "]
[" ","3 a 4 anos",4,0.15,8,5,36,0.11805556,0.61388890000000007,0,0.38611109999999993,0.50416665999999999,6.0499999999999998E-2,null,0.10625,0.42499999999999999,0,0.57500000000000018,0.68125000000000013,8.1750000000000003E-2,null," "]
[" ","4 a 5 anos",5,0.15,8,4,36,9.4444440000000004E-2,0.70833334000000003,0,0.29166665999999997,0.38611109999999998,4.6333329999999999E-2,null,0.10625,0.31874999999999998,0,0.46875000000000017,0.57500000000000018,6.9000000000000006E-2,null," "]
[" ","5 a 6 anos",6,0.15,8,3,36,7.083333E-2,0.77916667000000006,0,0.22083332999999994,0.29166665999999997,3.5000000000000003E-2,null,0.10625,0.21249999999999997,0,0.36250000000000016,0.46875000000000017,5.6250000000000001E-2,null," "]
[" ","6 a 7 anos",7,0.15,8,2,36,4.7222220000000002E-2,0.82638889000000004,0,{"$f":"+K30-H31-J31","v":0.17361110999999993},0.22083332999999997,2.6499999999999999E-2,null,0.10624999999999998,0.10624999999999998,0,0.2562500000000002,0.36250000000000016,4.3499999999999997E-2,null," "]
[" ","7 a 8 anos",8,0.15,8,1,36,2.3611110000000001E-2,0.85000000000000009,0.15,{"$f":"+K31-H32-J32","v":0},2.3611109999999963E-2,2.8333299999999998E-3,null,0.10624999999999998,0,0.15,2.2204460492503131E-16,0.2562500000000002,3.075E-2,null," "]
[" ","8 a 9 anos",9,0.15,8,0,36,0,0.85000000000000009,0,{"$f":"+K32-H33-J33","v":0},-3.8163916471489756E-17,0,null,0,0,0,{"$f":"+R32-O33-Q33","v":2.2204460492503131E-16},2.2204460492503131E-16,0,null," "]
[" ","9 a 10 anos",10,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,0,{"$f":"+J34","v":0},{"$f":"+R33-O34-Q34","v":2.2204460492503131E-16},2.2204460492503131E-16,0,null," "]
[" ","10 a 11 anos",11,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,{"$f":"IF(P34=0,0,+P34/F35)","v":0},0,{"$f":"+J35","v":0},2.2204460492503131E-16,{"$f":"+S34-O34-Q34","v":2.2204460492503131E-16},0,null," "]
[" ","11 a 12 anos",12,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,0,0,2.2204460492503131E-16,{"$f":"+S35-O35-Q35","v":2.2204460492503131E-16},0,null," "]
[" ","12 a 13 anos",13,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,{"$f":"+P36-O37","v":0},0,2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ","13 a 14 anos",14,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,{"$f":"+P37-O38","v":0},0,2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ","14 a 15 anos",15,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,{"$f":"+P38-O39","v":0},0,2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ","+ de 15 anos",16,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,{"$f":"+P39-O40","v":0},0,2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","Tipo de Bem",null,null,null,"ONIBUS LEVE",null,null,null,null,null,null,null,null,{"$f":"+F43","v":"ONIBUS LEVE"},null,null,null,null,null,null," "]
[" ","Vida Útil",null,null,null,{"$f":"+E$14","v":8},"ANOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Valor Residual",null,null,null,{"$f":"+D$14","v":0.15},null,null,null,null,null,null,null,null,null,null,{"$f":"+J45","v":0},null,null,null,null," "]
[" ","Taxa de Remuneração (% ao ano)",null,null,null,{"$f":"Taxa_remuner","v":0.12},null,null,null,null,null,null,null,null,null,{"$f":"+P47-O46","v":0.85},0,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1-F45)","v":0.85},0,1,null,null,null," "]
[" ","0 a 1 ano",1,{"$f":"+F45","v":0.15},{"$f":"+F44","v":8},{"$f":"+E48","v":8},{"$f":"+E48*(1+E48)/2","v":36},{"$f":"ROUND((1-(1*D48))/G48*F48,8)","v":0.18888889},{"$f":"+I47+H48","v":0.18888889},{"$f":"IF(F48=1,1*D48,0)","v":0},{"$f":"1-I48","v":0.81111111000000002},1,{"$f":"ROUND(+L48*Taxa_remuner,8)","v":0.12},null,{"$f":"IF(P47=0,0,+P47/F48)","v":0.10625},{"$f":"+P47-O48","v":0.74375000000000002},0,{"$f":"+R47-O48-Q48","v":0.89375000000000004},1,{"$f":"ROUND(+S48*Taxa_remuner,8)","v":0.12},null," "]
[" ","1 a 2 anos",{"$f":"+C48+1","v":2},{"$f":"+D48","v":0.15},{"$f":"+E48","v":8},{"$f":"IF(F48<2,0,F48-1)","v":7},36,0.16527778000000001,0.35416667000000002,0,0.64583332999999998,{"$f":"+L48-H48-J49","v":0.81111111000000002},9.7333329999999996E-2,null,0.10625,0.63750000000000007,0,{"$f":"+R48-O49-Q49","v":0.78750000000000009},{"$f":"+S48-O48-Q48","v":0.89375000000000004},0.10725,null," "]
[" ","2 a 3 anos",3,0.15,8,6,36,0.14166666999999999,0.49583334000000001,0,0.50416665999999999,0.64583332999999998,7.7499999999999999E-2,null,0.10625000000000001,0.53125,0,0.68125000000000013,0.78750000000000009,9.4500000000000001E-2,null," "]
[" ","3 a 4 anos",4,0.15,8,5,36,0.11805556,0.61388890000000007,0,0.38611109999999993,0.50416665999999999,6.0499999999999998E-2,null,0.10625,0.42499999999999999,0,0.57500000000000018,0.68125000000000013,8.1750000000000003E-2,null," "]
[" ","4 a 5 anos",5,0.15,8,4,36,9.4444440000000004E-2,0.70833334000000003,0,0.29166665999999997,0.38611109999999998,4.6333329999999999E-2,null,0.10625,0.31874999999999998,0,0.46875000000000017,0.57500000000000018,6.9000000000000006E-2,null," "]
[" ","5 a 6 anos",6,0.15,8,3,36,7.083333E-2,0.77916667000000006,0,0.22083332999999994,0.29166665999999997,3.5000000000000003E-2,null,0.10625,0.21249999999999997,0,0.36250000000000016,0.46875000000000017,5.6250000000000001E-2,null," "]
[" ","6 a 7 anos",7,0.15,8,2,36,4.7222220000000002E-2,0.82638889000000004,0,{"$f":"+K53-H54-J54","v":0.17361110999999993},0.22083332999999997,2.6499999999999999E-2,null,0.10624999999999998,0.10624999999999998,0,0.2562500000000002,0.36250000000000016,4.3499999999999997E-2,null," "]
[" ","7 a 8 anos",8,0.15,8,1,36,2.3611110000000001E-2,0.85000000000000009,0.15,0,2.3611109999999963E-2,2.8333299999999998E-3,null,0.10624999999999998,0,0.15,2.2204460492503131E-16,0.2562500000000002,3.075E-2,null," "]
[" ","8 a 9 anos",9,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,0,0,{"$f":"+R55-O56-Q56","v":2.2204460492503131E-16},2.2204460492503131E-16,0,null," "]
[" ","9 a 10 anos",10,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,0,{"$f":"+J57","v":0},{"$f":"+R56-O57-Q57","v":2.2204460492503131E-16},2.2204460492503131E-16,0,null," "]
[" ","10 a 11 anos",11,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,{"$f":"IF(P57=0,0,+P57/F58)","v":0},0,{"$f":"+J58","v":0},2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ","11 a 12 anos",12,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,0,0,2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ","12 a 13 anos",13,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,0,0,2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ","13 a 14 anos",14,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,0,0,2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ","14 a 15 anos",15,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,0,0,2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ","+ de 15 anos",16,0.15,8,0,36,0,0.85000000000000009,0,0,-3.8163916471489756E-17,0,null,0,0,0,2.2204460492503131E-16,2.2204460492503131E-16,0,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","Tipo de Bem",null,null,null,"ONIBUS PESADO",null,null,null,null,null,null,null,null,{"$f":"+F66","v":"ONIBUS PESADO"},null,null,null,null,null,null," "]
[" ","Vida Útil",null,null,null,{"$f":"+E$15","v":10},"ANOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Valor Residual",null,null,null,{"$f":"+D$15","v":0.1},null,null,null,null,null,null,null,null,null,null,{"$f":"+J68","v":0},null,null,null,null," "]
[" ","Taxa de Remuneração (% ao ano)",null,null,null,{"$f":"Taxa_remuner","v":0.12},null,null,null,null,null,null,null,null,null,{"$f":"+P70-O69","v":0.9},0,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1-F68)","v":0.9},0,1,null,null,null," "]
[" ","0 a 1 ano",1,{"$f":"+F68","v":0.1},{"$f":"+F67","v":10},{"$f":"+E71","v":10},{"$f":"+E71*(1+E71)/2","v":55},{"$f":"ROUND((1-(1*D71))/G71*F71,8)","v":0.16363636000000001},{"$f":"+I70+H71","v":0.16363636000000001},{"$f":"IF(F71=1,1*D71,0)","v":0},{"$f":"1-I71","v":0.83636363999999996},1,{"$f":"ROUND(+L71*Taxa_remuner,8)","v":0.12},null,{"$f":"IF(P70=0,0,+P70/F71)","v":0.09},{"$f":"+P70-O71","v":0.81},0,{"$f":"+R70-O71-Q71","v":0.91},1,{"$f":"ROUND(+S71*Taxa_remuner,8)","v":0.12},null," "]
[" ","1 a 2 anos",{"$f":"+C71+1","v":2},{"$f":"+D71","v":0.1},{"$f":"+E71","v":10},{"$f":"IF(F71<2,0,F71-1)","v":9},{"$f":"+E72*(1+E72)/2","v":55},{"$f":"ROUND((1-(1*D72))/G72*F72,8)","v":0.14727272999999999},0.31090909,0,0.68909091,{"$f":"+L71-H71-J72","v":0.83636363999999996},0.10036364,null,9.0000000000000011E-2,0.72000000000000008,0,{"$f":"+R71-O72-Q72","v":0.82000000000000006},{"$f":"+S71-O71-Q71","v":0.91},0.10920000000000001,null," "]
[" ","2 a 3 anos",3,{"$f":"+D72","v":0.1},10,8,{"$f":"+E73*(1+E73)/2","v":55},{"$f":"ROUND((1-(1*D73))/G73*F73,8)","v":0.13090909000000001},0.44181818,0,0.55818181999999994,0.68909091,8.2690910000000006E-2,null,9.0000000000000011E-2,0.63000000000000012,0,0.73000000000000009,0.82000000000000006,9.8400000000000001E-2,null," "]
[" ","3 a 4 anos",4,0.1,10,7,55,0.11454544999999999,0.55636363,0,0.44363637,0.55818181999999994,6.6981819999999997E-2,null,9.0000000000000011E-2,0.54000000000000015,0,0.64000000000000012,0.73000000000000009,8.7599999999999997E-2,null," "]
[" ","4 a 5 anos",5,0.1,10,6,55,9.8181820000000003E-2,0.65454544999999997,0,0.34545455000000003,0.44363636999999995,5.3236360000000003E-2,null,9.0000000000000024E-2,0.45000000000000012,0,0.55000000000000004,0.64000000000000012,7.6799999999999993E-2,null," "]
[" ","5 a 6 anos",6,0.1,10,5,55,8.1818180000000004E-2,0.73636362999999994,0,0.26363637000000006,0.34545454999999992,4.145455E-2,null,9.0000000000000024E-2,0.3600000000000001,0,0.46,0.55000000000000004,6.6000000000000003E-2,null," "]
[" ","6 a 7 anos",7,0.1,10,4,55,6.545455E-2,0.80181817999999994,0,{"$f":"+K76-H77-J77","v":0.19818182000000006},0.2636363699999999,3.1636360000000002E-2,null,9.0000000000000024E-2,0.27000000000000007,0,0.37,0.46,5.5199999999999999E-2,null," "]
[" ","7 a 8 anos",8,0.1,10,3,55,4.9090910000000001E-2,0.85090908999999992,0,{"$f":"+K77-H78-J78","v":0.14909091000000008},0.1981818199999999,2.3781819999999999E-2,null,9.0000000000000024E-2,0.18000000000000005,0,0.27999999999999997,0.37,4.4400000000000002E-2,null," "]
[" ","8 a 9 anos",9,0.1,10,2,55,3.2727270000000003E-2,0.8836363599999999,0,{"$f":"+K78-H79-J79","v":0.11636364000000007},0.14909090999999991,1.7890909999999999E-2,null,9.0000000000000024E-2,9.0000000000000024E-2,0,{"$f":"+R78-O79-Q79","v":0.18999999999999995},0.27999999999999997,3.3599999999999998E-2,null," "]
[" ","9 a 10 anos",10,0.1,10,1,55,1.6363639999999999E-2,0.89999999999999991,0.1,0,1.6363639999999902E-2,1.96364E-3,null,9.0000000000000024E-2,0,{"$f":"+J80","v":0.1},{"$f":"+R79-O80-Q80","v":0},0.18999999999999995,2.2800000000000001E-2,null," "]
[" ","10 a 11 anos",11,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,{"$f":"IF(P80=0,0,+P80/F81)","v":0},0,{"$f":"+J81","v":0},0,0,0,null," "]
[" ","11 a 12 anos",12,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,0,0,0,0,0,0,null," "]
[" ","12 a 13 anos",13,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,0,0,0,0,0,0,null," "]
[" ","13 a 14 anos",14,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,0,0,0,0,0,0,null," "]
[" ","14 a 15 anos",15,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,0,0,0,0,0,0,null," "]
[" ","+ de 15 anos",16,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,0,0,0,0,0,0,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","Tipo de Bem",null,null,null,"ONIBUS ARTICULADO",null,null,null,null,null,null,null,null,{"$f":"+F89","v":"ONIBUS ARTICULADO"},null,null,null,null,null,null," "]
[" ","Vida Útil",null,null,null,{"$f":"+E$16","v":10},"ANOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Valor Residual",null,null,null,{"$f":"+D$16","v":0.1},null,null,null,null,null,null,null,null,null,null,{"$f":"+J91","v":0},null,null,null,null," "]
[" ","Taxa de Remuneração (% ao ano)",null,null,null,{"$f":"Taxa_remuner","v":0.12},null,null,null,null,null,null,null,null,null,{"$f":"+P93-O92","v":0.9},0,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1-F91)","v":0.9},0,1,null,null,null," "]
[" ","0 a 1 ano",1,{"$f":"+F91","v":0.1},{"$f":"+F90","v":10},{"$f":"+E94","v":10},{"$f":"+E94*(1+E94)/2","v":55},{"$f":"ROUND((1-(1*D94))/G94*F94,8)","v":0.16363636000000001},{"$f":"+I93+H94","v":0.16363636000000001},{"$f":"IF(F94=1,1*D94,0)","v":0},{"$f":"1-I94","v":0.83636363999999996},1,{"$f":"ROUND(+L94*Taxa_remuner,8)","v":0.12},null,{"$f":"IF(P93=0,0,+P93/F94)","v":0.09},{"$f":"+P93-O94","v":0.81},0,{"$f":"+R93-O94-Q94","v":0.91},1,{"$f":"ROUND(+S94*Taxa_remuner,8)","v":0.12},null," "]
[" ","1 a 2 anos",{"$f":"+C94+1","v":2},{"$f":"+D94","v":0.1},{"$f":"+E94","v":10},{"$f":"IF(F94<2,0,F94-1)","v":9},{"$f":"+E95*(1+E95)/2","v":55},{"$f":"ROUND((1-(1*D95))/G95*F95,8)","v":0.14727272999999999},0.31090909,0,0.68909091,{"$f":"+L94-H94-J95","v":0.83636363999999996},0.10036364,null,9.0000000000000011E-2,0.72000000000000008,0,{"$f":"+R94-O95-Q95","v":0.82000000000000006},{"$f":"+S94-O94-Q94","v":0.91},0.10920000000000001,null," "]
[" ","2 a 3 anos",3,{"$f":"+D95","v":0.1},10,8,{"$f":"+E96*(1+E96)/2","v":55},{"$f":"ROUND((1-(1*D96))/G96*F96,8)","v":0.13090909000000001},0.44181818,0,0.55818181999999994,0.68909091,8.2690910000000006E-2,null,9.0000000000000011E-2,0.63000000000000012,0,0.73000000000000009,0.82000000000000006,9.8400000000000001E-2,null," "]
[" ","3 a 4 anos",4,0.1,10,7,55,0.11454544999999999,0.55636363,0,0.44363637,0.55818181999999994,6.6981819999999997E-2,null,9.0000000000000011E-2,0.54000000000000015,0,0.64000000000000012,0.73000000000000009,8.7599999999999997E-2,null," "]
[" ","4 a 5 anos",5,0.1,10,6,55,9.8181820000000003E-2,0.65454544999999997,0,0.34545455000000003,0.44363636999999995,5.3236360000000003E-2,null,9.0000000000000024E-2,0.45000000000000012,0,0.55000000000000004,0.64000000000000012,7.6799999999999993E-2,null," "]
[" ","5 a 6 anos",6,0.1,10,5,55,8.1818180000000004E-2,0.73636362999999994,0,0.26363637000000006,0.34545454999999992,4.145455E-2,null,9.0000000000000024E-2,0.3600000000000001,0,0.46,0.55000000000000004,6.6000000000000003E-2,null," "]
[" ","6 a 7 anos",7,0.1,10,4,55,6.545455E-2,0.80181817999999994,0,{"$f":"+K99-H100-J100","v":0.19818182000000006},0.2636363699999999,3.1636360000000002E-2,null,9.0000000000000024E-2,0.27000000000000007,0,0.37,0.46,5.5199999999999999E-2,null," "]
[" ","7 a 8 anos",8,0.1,10,3,55,4.9090910000000001E-2,0.85090908999999992,0,{"$f":"+K100-H101-J101","v":0.14909091000000008},0.1981818199999999,2.3781819999999999E-2,null,9.0000000000000024E-2,0.18000000000000005,0,0.27999999999999997,0.37,4.4400000000000002E-2,null," "]
[" ","8 a 9 anos",9,0.1,10,2,55,3.2727270000000003E-2,0.8836363599999999,0,{"$f":"+K101-H102-J102","v":0.11636364000000007},0.14909090999999991,1.7890909999999999E-2,null,9.0000000000000024E-2,9.0000000000000024E-2,0,{"$f":"+R101-O102-Q102","v":0.18999999999999995},0.27999999999999997,3.3599999999999998E-2,null," "]
[" ","9 a 10 anos",10,0.1,10,1,55,1.6363639999999999E-2,0.89999999999999991,0.1,0,1.6363639999999902E-2,1.96364E-3,null,9.0000000000000024E-2,0,{"$f":"+J103","v":0.1},{"$f":"+R102-O103-Q103","v":0},0.18999999999999995,2.2800000000000001E-2,null," "]
[" ","10 a 11 anos",11,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,{"$f":"IF(P103=0,0,+P103/F104)","v":0},0,{"$f":"+J104","v":0},0,0,0,null," "]
[" ","11 a 12 anos",12,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,0,0,0,0,0,0,null," "]
[" ","12 a 13 anos",13,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,0,0,0,0,0,0,null," "]
[" ","13 a 14 anos",14,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,0,0,0,0,0,0,null," "]
[" ","14 a 15 anos",15,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,0,0,0,0,0,0,null," "]
[" ","+ de 15 anos",16,0.1,10,0,55,0,0.89999999999999991,0,0,-9.7144514654701197E-17,0,null,0,0,0,0,0,0,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","Tipo de Bem",null,null,null,{"$f":"+Consumo!C363","v":"Sist. de Bilhetagem monitoramento/validação"},null,null,null,null,null,null,null,null,{"$f":"+F112","v":"Sist. de Bilhetagem monitoramento/validação"},null,null,null,null,null,null," "]
[" ","Vida Útil",null,null,null,{"$f":"+Consumo!K367","v":5},"ANOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Valor Residual",null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"+J114","v":0},null,null,null,null," "]
[" ","Taxa de Remuneração (% ao ano)",null,null,null,{"$f":"Taxa_remuner","v":0.12},null,null,null,null,null,null,null,null,null,{"$f":"+P116-O115","v":1},0,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1-F114)","v":1},0,1,null,null,null," "]
[" ","0 a 1 ano",1,{"$f":"+F114","v":0},{"$f":"+F113","v":5},{"$f":"+E117","v":5},{"$f":"+E117*(1+E117)/2","v":15},{"$f":"ROUND((1-(1*D117))/G117*F117,8)","v":0.33333332999999998},{"$f":"+I116+H117","v":0.33333332999999998},{"$f":"IF(F117=1,1*D117,0)","v":0},{"$f":"1-I117","v":0.66666667000000002},1,{"$f":"ROUND(+L117*Taxa_remuner,8)","v":0.12},null,{"$f":"IF(P116=0,0,+P116/F117)","v":0.2},{"$f":"+P116-O117","v":0.8},0,{"$f":"+R116-O117-Q117","v":0.8},1,{"$f":"ROUND(+S117*Taxa_remuner,8)","v":0.12},null," "]
[" ","1 a 2 anos",{"$f":"+C117+1","v":2},{"$f":"+D117","v":0},{"$f":"+E117","v":5},{"$f":"IF(F117<2,0,F117-1)","v":4},{"$f":"+E118*(1+E118)/2","v":15},{"$f":"ROUND((1-(1*D118))/G118*F118,8)","v":0.26666666999999999},0.6,0,0.4,{"$f":"+L117-H117-J118","v":0.66666667000000002},0.08,null,0.2,0.60000000000000009,0,{"$f":"+R117-O118-Q118","v":0.60000000000000009},{"$f":"+S117-O117-Q117","v":0.8},9.6000000000000002E-2,null," "]
[" ","2 a 3 anos",3,{"$f":"+D118","v":0},5,3,{"$f":"+E119*(1+E119)/2","v":15},{"$f":"ROUND((1-(1*D119))/G119*F119,8)","v":0.2},0.8,0,0.19999999999999996,0.4,4.8000000000000001E-2,null,0.20000000000000004,0.4,0,0.4,0.60000000000000009,7.1999999999999995E-2,null," "]
[" ","3 a 4 anos",4,0,5,2,15,0.13333333,0.93333333000000007,0,6.6666669999999928E-2,0.2,2.4E-2,null,0.2,0.2,0,0.2,0.4,4.8000000000000001E-2,null," "]
[" ","4 a 5 anos",5,0,5,1,15,6.6666669999999997E-2,1,0,0,6.6666670000000011E-2,8.0000000000000002E-3,null,0.2,0,0,0,0.2,2.4E-2,null," "]
[" ","5 a 6 anos",6,0,5,0,15,0,1,0,0,1.3877787807814457E-17,0,null,0,0,0,0,0,0,null," "]
[" ","6 a 7 anos",7,0,5,0,15,0,1,0,{"$f":"+K122-H123-J123","v":0},1.3877787807814457E-17,0,null,0,0,0,0,0,0,null," "]
[" ","7 a 8 anos",8,0,5,0,15,0,1,0,{"$f":"+K123-H124-J124","v":0},1.3877787807814457E-17,0,null,0,0,0,0,0,0,null," "]
[" ","8 a 9 anos",9,0,5,0,15,0,1,0,{"$f":"+K124-H125-J125","v":0},1.3877787807814457E-17,0,null,0,0,0,{"$f":"+R124-O125-Q125","v":0},0,0,null," "]
[" ","9 a 10 anos",10,0,5,0,15,0,1,0,0,1.3877787807814457E-17,0,null,0,0,{"$f":"+J126","v":0},{"$f":"+R125-O126-Q126","v":0},0,0,null," "]
[" ","10 a 11 anos",11,0,5,0,15,0,1,0,0,1.3877787807814457E-17,0,null,{"$f":"IF(P126=0,0,+P126/F127)","v":0},0,{"$f":"+J127","v":0},0,0,0,null," "]
[" ","11 a 12 anos",12,0,5,0,15,0,1,0,0,1.3877787807814457E-17,0,null,0,0,0,0,0,0,null," "]
[" ","12 a 13 anos",13,0,5,0,15,0,1,0,0,1.3877787807814457E-17,0,null,0,0,0,0,0,0,null," "]
[" ","13 a 14 anos",14,0,5,0,15,0,1,0,0,1.3877787807814457E-17,0,null,0,0,0,0,0,0,null," "]
[" ","14 a 15 anos",15,0,5,0,15,0,1,0,0,1.3877787807814457E-17,0,null,0,0,0,0,0,0,null," "]
[" ","+ de 15 anos",16,0,5,0,15,0,1,0,0,1.3877787807814457E-17,0,null,0,0,0,0,0,0,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","Tipo de Bem",null,null,null,{"$f":"+Consumo!C364","v":"Maquinas, Instalações e Equipamentos"},null,null,null,null,null,null,null,null,{"$f":"+F135","v":"Maquinas, Instalações e Equipamentos"},null,null,null,null,null,null," "]
[" ","Vida Útil",null,null,null,{"$f":"+Consumo!K368","v":10},"ANOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Valor Residual",null,null,null,{"$f":"+Consumo!K364","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+J137","v":0},null,null,null,null," "]
[" ","Taxa de Remuneração (% ao ano)",null,null,null,{"$f":"Taxa_remuner","v":0.12},null,null,null,null,null,null,null,null,null,{"$f":"+P139-O138","v":1},0,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1-F137)","v":1},0,1,null,null,null," "]
[" ","0 a 1 ano",1,{"$f":"+F137","v":0},{"$f":"+F136","v":10},{"$f":"+E140","v":10},{"$f":"+E140*(1+E140)/2","v":55},{"$f":"ROUND((1-(1*D140))/G140*F140,8)","v":0.18181818},{"$f":"+I139+H140","v":0.18181818},{"$f":"IF(F140=1,1*D140,0)","v":0},{"$f":"1-I140","v":0.81818181999999995},1,{"$f":"ROUND(+L140*Taxa_remuner,8)","v":0.12},null,{"$f":"IF(P139=0,0,+P139/F140)","v":0.1},{"$f":"+P139-O140","v":0.9},0,{"$f":"+R139-O140-Q140","v":0.9},1,{"$f":"ROUND(+S140*Taxa_remuner,8)","v":0.12},null," "]
[" ","1 a 2 anos",{"$f":"+C140+1","v":2},{"$f":"+D140","v":0},{"$f":"+E140","v":10},{"$f":"IF(F140<2,0,F140-1)","v":9},{"$f":"+E141*(1+E141)/2","v":55},{"$f":"ROUND((1-(1*D141))/G141*F141,8)","v":0.16363636000000001},0.34545453999999998,0,0.65454546000000002,{"$f":"+L140-H140-J141","v":0.81818181999999995},9.8181820000000003E-2,null,0.1,0.8,0,{"$f":"+R140-O141-Q141","v":0.8},{"$f":"+S140-O140-Q140","v":0.9},0.108,null," "]
[" ","2 a 3 anos",3,0,10,8,{"$f":"+E142*(1+E142)/2","v":55},{"$f":"ROUND((1-(1*D142))/G142*F142,8)","v":0.14545454999999999},0.49090908999999994,0,0.50909091000000006,0.65454545999999991,7.8545459999999998E-2,null,0.1,0.70000000000000007,0,0.70000000000000007,0.8,9.6000000000000002E-2,null," "]
[" ","3 a 4 anos",4,0,10,7,55,0.12727273,0.61818181999999999,0,0.38181818000000001,0.50909090999999995,6.1090909999999998E-2,null,0.1,0.60000000000000009,0,0.60000000000000009,0.70000000000000007,8.4000000000000005E-2,null," "]
[" ","4 a 5 anos",5,0,10,6,55,0.10909091,0.72727273000000003,0,0.27272726999999997,0.38181817999999995,4.581818E-2,null,0.10000000000000002,0.50000000000000011,0,0.50000000000000011,0.60000000000000009,7.1999999999999995E-2,null," "]
[" ","5 a 6 anos",6,0,10,5,55,9.0909089999999998E-2,0.81818182000000006,0,0.18181817999999994,0.27272726999999997,3.2727270000000003E-2,null,0.10000000000000002,0.40000000000000008,0,0.40000000000000008,0.50000000000000011,0.06,null," "]
[" ","6 a 7 anos",7,0,10,4,55,7.2727269999999997E-2,0.89090909000000007,0,{"$f":"+K145-H146-J146","v":0.10909090999999994},0.18181817999999997,2.181818E-2,null,0.10000000000000002,0.30000000000000004,0,0.30000000000000004,0.40000000000000008,4.8000000000000001E-2,null," "]
[" ","7 a 8 anos",8,0,10,3,55,5.4545450000000002E-2,0.94545454000000007,0,{"$f":"+K146-H147-J147","v":5.4545459999999941E-2},0.10909090999999997,1.3090910000000001E-2,null,0.10000000000000002,0.2,0,0.2,0.30000000000000004,3.5999999999999997E-2,null," "]
[" ","8 a 9 anos",9,0,10,2,55,3.6363640000000003E-2,0.9818181800000001,0,{"$f":"+K147-H148-J148","v":1.8181819999999939E-2},5.4545459999999969E-2,6.5454600000000003E-3,null,0.1,0.1,0,{"$f":"+R147-O148-Q148","v":0.1},0.2,2.4E-2,null," "]
[" ","9 a 10 anos",10,0,10,1,55,1.8181820000000001E-2,1,0,-6.2450045135165055E-17,1.8181819999999967E-2,2.1818200000000001E-3,null,0.1,0,{"$f":"+J149","v":0},{"$f":"+R148-O149-Q149","v":0},0.1,1.2E-2,null," "]
[" ","10 a 11 anos",11,0,10,0,55,0,1,0,-6.2450045135165055E-17,-3.4694469519536142E-17,0,null,{"$f":"IF(P149=0,0,+P149/F150)","v":0},0,{"$f":"+J150","v":0},0,0,0,null," "]
[" ","11 a 12 anos",12,0,10,0,55,0,1,0,-6.2450045135165055E-17,-3.4694469519536142E-17,0,null,0,0,0,0,0,0,null," "]
[" ","12 a 13 anos",13,0,10,0,55,0,1,0,-6.2450045135165055E-17,-3.4694469519536142E-17,0,null,0,0,0,0,0,0,null," "]
[" ","13 a 14 anos",14,0,10,0,55,0,1,0,-6.2450045135165055E-17,-3.4694469519536142E-17,0,null,0,0,0,0,0,0,null," "]
[" ","14 a 15 anos",15,0,10,0,55,0,1,0,-6.2450045135165055E-17,-3.4694469519536142E-17,0,null,0,0,0,0,0,0,null," "]
[" ","+ de 15 anos",16,0,10,0,55,0,1,0,-6.2450045135165055E-17,-3.4694469519536142E-17,0,null,0,0,0,0,0,0,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","Tipo de Bem",null,null,null,"CONSTRUÇÕES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Vida Útil",null,null,null,20,"ANOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Valor Residual",null,null,null,0.5,"DEPRECIAÇÃO LINEAR",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Taxa de Remuneração (% ao ano)",null,null,null,{"$f":"Taxa_remuner","v":0.12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"CONCATENATE(\"\",C163-1,\" a \",C163,\" anos\")","v":"0 a 1 anos"},1,{"$f":"+F160","v":0.5},{"$f":"+F159","v":20},{"$f":"+F159","v":20},null,{"$f":"IF(F163=0,0,(1-(1*D163))/E163)","v":2.5000000000000001E-2},{"$f":"+I162+H163","v":2.5000000000000001E-2},{"$f":"IF(F163=1,1*D163,0)","v":0},{"$f":"1-I163","v":0.97499999999999998},1,{"$f":"ROUND(+L163*Taxa_remuner,8)","v":0.12},null,null,null,null,null,null,null,null," "]
[" ","1 a 2 anos",{"$f":"+C163+1","v":2},{"$f":"+D163","v":0.5},{"$f":"+E163","v":20},{"$f":"IF(F163<2,0,F163-1)","v":19},null,{"$f":"IF(F164=0,0,(1-(1*D164))/E164)","v":2.5000000000000001E-2},0.05,0,0.95,{"$f":"+L163-H163-J163","v":0.97499999999999998},0.11700000000000001,null,null,null,null,null,null,null,null," "]
[" ","2 a 3 anos",3,0.5,20,18,null,{"$f":"IF(F165=0,0,(1-(1*D165))/E165)","v":2.5000000000000001E-2},7.5000000000000011E-2,0,0.92500000000000004,{"$f":"+L164-H164-J164","v":0.95},0.114,null,null,null,null,null,null,null,null," "]
[" ","3 a 4 anos",4,0.5,20,17,null,{"$f":"IF(F166=0,0,(1-(1*D166))/E166)","v":2.5000000000000001E-2},0.1,0,0.9,0.92499999999999993,0.111,null,null,null,null,null,null,null,null," "]
[" ","4 a 5 anos",5,0.5,20,16,null,{"$f":"IF(F167=0,0,(1-(1*D167))/E167)","v":2.5000000000000001E-2},0.125,0,0.875,0.89999999999999991,0.108,null,null,null,null,null,null,null,null," "]
[" ","5 a 6 anos",6,0.5,20,15,null,2.5000000000000001E-2,0.15,0,0.85,0.87499999999999989,0.105,null,null,null,null,null,null,null,null," "]
[" ","6 a 7 anos",7,0.5,20,14,null,2.5000000000000001E-2,0.17499999999999999,0,{"$f":"+K168-H169-J169","v":0.82499999999999996},0.84999999999999987,0.10199999999999999,null,null,null,null,null,null,null,null," "]
[" ","7 a 8 anos",8,0.5,20,13,null,2.5000000000000001E-2,0.19999999999999998,0,{"$f":"+K169-H170-J170","v":0.79999999999999993},0.82499999999999984,9.9000000000000005E-2,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"CONCATENATE(\"\",C171-1,\" a \",C171,\" anos\")","v":"8 a 9 anos"},9,0.5,20,12,null,2.5000000000000001E-2,{"$f":"+I170+H171","v":0.22499999999999998},{"$f":"IF(F171=1,1*D171,0)","v":0},{"$f":"+K170-H171-J171","v":0.77499999999999991},0.79999999999999982,9.6000000000000002E-2,null,null,null,null,null,null,null,null," "]
[" ","9 a 10 anos",10,0.5,20,11,null,2.5000000000000001E-2,0.24999999999999997,0,0.74999999999999989,0.7749999999999998,9.2999999999999999E-2,null,null,null,null,null,null,null,null," "]
[" ","10 a 11 anos",11,0.5,20,10,null,2.5000000000000001E-2,0.27499999999999997,0,0.72499999999999987,0.74999999999999978,0.09,null,null,null,null,null,null,null,null," "]
[" ","11 a 12 anos",12,0.5,20,9,null,2.5000000000000001E-2,0.3,0,0.69999999999999984,0.72499999999999976,8.6999999999999994E-2,null,null,null,null,null,null,null,null," "]
[" ","12 a 13 anos",13,0.5,20,8,null,2.5000000000000001E-2,0.32500000000000001,0,0.67499999999999982,0.69999999999999973,8.4000000000000005E-2,null,null,null,null,null,null,null,null," "]
[" ","13 a 14 anos",14,0.5,20,7,null,2.5000000000000001E-2,0.35000000000000003,0,0.6499999999999998,0.67499999999999971,8.1000000000000003E-2,null,null,null,null,null,null,null,null," "]
[" ","14 a 15 anos",15,0.5,20,6,null,2.5000000000000001E-2,0.37500000000000006,0,0.62499999999999978,0.64999999999999969,7.8E-2,null,null,null,null,null,null,null,null," "]
[" ","15 a 16 anos",16,0.5,20,5,null,2.5000000000000001E-2,0.40000000000000008,0,0.59999999999999976,0.62499999999999967,7.4999999999999997E-2,null,null,null,null,null,null,null,null," "]
[" ","16 a 17 anos",17,0.5,20,4,null,2.5000000000000001E-2,0.4250000000000001,0,0.57499999999999973,0.59999999999999964,7.1999999999999995E-2,null,null,null,null,null,null,null,null," "]
[" ","17 a 18 anos",18,0.5,20,3,null,2.5000000000000001E-2,0.45000000000000012,0,0.54999999999999971,0.57499999999999962,6.9000000000000006E-2,null,null,null,null,null,null,null,null," "]
[" ","18 a 19 anos",19,0.5,20,2,null,2.5000000000000001E-2,0.47500000000000014,0,0.52499999999999969,0.5499999999999996,6.6000000000000003E-2,null,null,null,null,null,null,null,null," "]
[" ","19 a 20 anos",20,0.5,20,1,null,2.5000000000000001E-2,0.50000000000000011,0.5,0,0.52499999999999958,6.3E-2,null,null,null,null,null,null,null,null," "]
[" ","20 a 21 anos",21,0.5,20,0,null,0,0.50000000000000011,0,0,-4.4408920985006262E-16,0,null,null,null,null,null,null,null,null," "]
[" ","21 a 22 anos",22,0.5,20,0,null,0,0.50000000000000011,0,0,-4.4408920985006262E-16,0,null,null,null,null,null,null,null,null," "]
[" ","22 a 23 anos",23,0.5,20,0,null,0,0.50000000000000011,0,0,-4.4408920985006262E-16,0,null,null,null,null,null,null,null,null," "]
[" ","23 a 24 anos",24,0.5,20,0,null,0,0.50000000000000011,0,0,{"$f":"+L185-H185-J186","v":-4.4408920985006262E-16},0,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"CONCATENATE(\"\",C187-1,\" a \",C187,\" anos\")","v":"24 a 25 anos"},25,0.5,20,0,null,0,{"$f":"+I186+H187","v":0.50000000000000011},{"$f":"IF(F187=1,1*D187,0)","v":0},{"$f":"+K186-H187-J187","v":0},{"$f":"+L186-H186-J187","v":-4.4408920985006262E-16},0,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Hist_Grafico","index":17,"n_rows":66,"n_cols":29,"rows_kept":66,"cut":false,"hidden":false,"merged":[[4,23,4,28],[5,23,8,23],[4,22,8,22],[5,24,8,24],[5,25,8,25],[5,26,8,26],[5,27,8,27],[5,28,8,28],[39,4,39,15],[6,4,6,15],[1,1,1,2],[1,4,1,5],[2,1,2,10],[3,1,3,10]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","GRÁFICO"]
["pedro milton golfe",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["pedro milton golfe",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Passageiros","MÉDIA MENSAL"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"Base edital últimos 12 meses out/17 ",2017,2016,2015,2014,2013]
[" ",null,null,null,"GRÁFICO DE PASSAGEIROS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Embarcado",83916,82304,83073,95200,114660,152280]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Antecipado",218655,221061,226054,233431,259818,245619]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Vale transporte",374208,369796,372969,423626,436367,453221]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Estudante",144977,148412,142054,129631,157857,156022]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Total",821756,821573,824150,881888,968702,1007142]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Gratuidades",149038,148911,146458,139560,141455,116329]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Total geral",970794,970484,970608,1021448,1110157,1123471]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,"GRAFICO DEMANDA EM KM / IPK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Hist_Passageiros","index":18,"n_rows":170,"n_cols":43,"rows_kept":170,"cut":false,"hidden":false,"merged":[[140,18,142,18],[141,19,141,20],[140,23,142,23],[141,6,142,6],[141,7,142,7],[141,8,142,8],[141,9,142,9],[141,21,141,22],[140,6,140,9],[140,10,142,10],[140,12,142,12],[140,13,142,13],[140,19,140,22],[140,1,142,1],[140,3,140,5],[141,3,142,3],[141,4,142,4],[141,5,142,5],[9,32,10,32],[8,15,8,16],[9,16,10,16],[8,24,10,24],[8,26,10,26],[8,30,10,30],[8,31,8,37],[9,35,10,35],[9,36,10,36],[9,37,10,37],[8,18,10,18],[8,19,8,22],[8,23,10,23],[9,34,10,34],[9,33,10,33],[8,11,10,11],[9,15,10,15],[8,12,10,12],[8,13,10,13],[9,31,10,31],[9,19,9,20],[9,21,9,22],[9,8,10,8],[9,9,10,9],[1,1,1,2],[1,4,1,5],[2,1,2,11],[3,1,3,11],[8,1,10,1],[8,2,10,2],[8,3,8,5],[8,6,8,9],[9,3,10,3],[9,4,10,4],[9,5,10,5],[9,6,10,6],[9,7,10,7],[8,10,10,10]]}
["I"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","PASSAGEIROS CON ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,"base cálculo do IPK Equivalente = tarifa Antecipada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","HISTÓRICO DE PASSAGEIROS - CONSOLIDADO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","Mês","E","TARIFAS",null,null,"Passageiros Pagantes",null,null,null,"Total Pagantes","Passag. Equival.","Gratuid","Passag. Transport",null,"Média Passageiros",null,null,"Km Programado","Km Ocioso",null,null,null,"KM Total","Média KM Total",null,"IPK",null," ",null,"Ano","Média Passageiros",null,null,null,null,null,null,null," "]
[" ",null,null,"ANT VT","EMB ","EST","Antecipado (comum)","Embarcado (cobrador)","Estudante","Vale Transporte",null,null,null,null," ","Pagantes","Equivalent",null,null,"Realizado",null,"Calculado",null,null,null,null,null,null," ",null,null,"Total Pagantes","Total Pagantes","Total Pagantes","Total Pagantes","Total Pagantes","Gratuid","Passag. Transport",null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KM","%","KM","%",null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","2009-12-31",{"$f":"IF(G13=0,0,1)","v":1},2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G13+Hist_TTT!G13","v":114998},{"$f":"+Hist_AVC!H13+Hist_TTT!H13","v":325731},{"$f":"+Hist_AVC!I13+Hist_TTT!I13","v":76210},{"$f":"+Hist_AVC!J13+Hist_TTT!J13","v":440870},{"$f":"+G13+H13+I13+J13","v":957809},{"$f":"ROUND(((+G13+J13)*D13+H13*E13+I13*F13)/D13,0)","v":962465},{"$f":"+Hist_AVC!M13+Hist_TTT!M13","v":125976},{"$f":"+K13+M13","v":1083785},null,null,null,null,{"$f":"+Hist_AVC!S13+Hist_TTT!S13","v":324729.40000000002},{"$f":"+Hist_AVC!T13+Hist_TTT!T13","v":0},null,{"$f":"+Hist_AVC!V13+Hist_TTT!V13","v":16236},{"$f":"IF(V13=0,0,+V13/S13)","v":4.9998552641060526E-2},{"$f":"+S13+T13","v":324729.40000000002},null,null,null,null," ",null,{"$f":"YEAR(B13)","v":2009},null,null,null,null,null,null,null,null," "]
[" ","2010-01-31",1,{"$f":"+D13","v":2.0299999999999998},{"$f":"+E13","v":2.2999999999999998},{"$f":"+F13","v":1},{"$f":"+Hist_AVC!G14+Hist_TTT!G14","v":108179},{"$f":"+Hist_AVC!H14+Hist_TTT!H14","v":274093},{"$f":"+Hist_AVC!I14+Hist_TTT!I14","v":2910},{"$f":"+Hist_AVC!J14+Hist_TTT!J14","v":393075},778257,813236,{"$f":"+Hist_AVC!M14+Hist_TTT!M14","v":87536},865793,null,null,null,null,{"$f":"+Hist_AVC!S14+Hist_TTT!S14","v":293056.3},{"$f":"+Hist_AVC!T14+Hist_TTT!T14","v":0},null,{"$f":"+Hist_AVC!V14+Hist_TTT!V14","v":14653},5.0000631278017231E-2,293056.3,null,null,null,null," ",null,2010,null,null,null,null,null,null,null,null," "]
[" ","2010-02-28",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G15+Hist_TTT!G15","v":96766},{"$f":"+Hist_AVC!H15+Hist_TTT!H15","v":251868},{"$f":"+Hist_AVC!I15+Hist_TTT!I15","v":45097},{"$f":"+Hist_AVC!J15+Hist_TTT!J15","v":348933},742664,753282,{"$f":"+Hist_AVC!M15+Hist_TTT!M15","v":86297},828961,null,null,null,null,{"$f":"+Hist_AVC!S15+Hist_TTT!S15","v":284151.3},{"$f":"+Hist_AVC!T15+Hist_TTT!T15","v":0},null,{"$f":"+Hist_AVC!V15+Hist_TTT!V15","v":14208},5.0001530874572805E-2,284151.3,null,null,null,null," ",null,2010,null,null,null,null,null,null,null,null," "]
[" ","2010-03-31",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G16+Hist_TTT!G16","v":156385},{"$f":"+Hist_AVC!H16+Hist_TTT!H16","v":290385},{"$f":"+Hist_AVC!I16+Hist_TTT!I16","v":181684},{"$f":"+Hist_AVC!J16+Hist_TTT!J16","v":484023},1112477,1058915,{"$f":"+Hist_AVC!M16+Hist_TTT!M16","v":151955},1264432,null,null,null,null,{"$f":"+Hist_AVC!S16+Hist_TTT!S16","v":338954.6},{"$f":"+Hist_AVC!T16+Hist_TTT!T16","v":0},null,{"$f":"+Hist_AVC!V16+Hist_TTT!V16","v":16948},5.0000796566855861E-2,338954.6,null,null,null,null," ",null,2010,null,null,null,null,null,null,null,null," "]
[" ","2010-04-30",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G17+Hist_TTT!G17","v":144157},{"$f":"+Hist_AVC!H17+Hist_TTT!H17","v":246245},{"$f":"+Hist_AVC!I17+Hist_TTT!I17","v":166788},{"$f":"+Hist_AVC!J17+Hist_TTT!J17","v":439286},996476,944601,{"$f":"+Hist_AVC!M17+Hist_TTT!M17","v":134952},1131428,null,null,null,null,{"$f":"+Hist_AVC!S17+Hist_TTT!S17","v":311440.7},{"$f":"+Hist_AVC!T17+Hist_TTT!T17","v":0},null,{"$f":"+Hist_AVC!V17+Hist_TTT!V17","v":15572},4.999988761905557E-2,311440.7,null,null,null,null," ",null,2010,null,null,null,null,null,null,null,null," "]
[" ","2010-05-31",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G18+Hist_TTT!G18","v":151918},{"$f":"+Hist_AVC!H18+Hist_TTT!H18","v":253453},{"$f":"+Hist_AVC!I18+Hist_TTT!I18","v":181441},{"$f":"+Hist_AVC!J18+Hist_TTT!J18","v":470724},1057536,999185,{"$f":"+Hist_AVC!M18+Hist_TTT!M18","v":136848},1194384,null,null,null,null,{"$f":"+Hist_AVC!S18+Hist_TTT!S18","v":325026.40000000002},{"$f":"+Hist_AVC!T18+Hist_TTT!T18","v":0},null,{"$f":"+Hist_AVC!V18+Hist_TTT!V18","v":16251},4.9999015464589951E-2,325026.40000000002,null,null,null,null," ",null,2010,null,null,null,null,null,null,null,null," "]
[" ","2010-06-30",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G19+Hist_TTT!G19","v":150048},{"$f":"+Hist_AVC!H19+Hist_TTT!H19","v":241811},{"$f":"+Hist_AVC!I19+Hist_TTT!I19","v":170006},{"$f":"+Hist_AVC!J19+Hist_TTT!J19","v":462224},1024089,969992,{"$f":"+Hist_AVC!M19+Hist_TTT!M19","v":139111},1163200,null,null,null,null,{"$f":"+Hist_AVC!S19+Hist_TTT!S19","v":317712},{"$f":"+Hist_AVC!T19+Hist_TTT!T19","v":0},null,{"$f":"+Hist_AVC!V19+Hist_TTT!V19","v":15886},5.0001259001863321E-2,317712,null,null,null,null," ",null,2010,null,null,null,null,null,null,null,null," "]
[" ","2010-07-31",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G20+Hist_TTT!G20","v":154747},{"$f":"+Hist_AVC!H20+Hist_TTT!H20","v":249651},{"$f":"+Hist_AVC!I20+Hist_TTT!I20","v":107962},{"$f":"+Hist_AVC!J20+Hist_TTT!J20","v":472981},985341,963767,{"$f":"+Hist_AVC!M20+Hist_TTT!M20","v":128725},1114066,null,null,null,null,{"$f":"+Hist_AVC!S20+Hist_TTT!S20","v":328781.09999999998},{"$f":"+Hist_AVC!T20+Hist_TTT!T20","v":0},null,{"$f":"+Hist_AVC!V20+Hist_TTT!V20","v":16439},4.9999832715445024E-2,328781.09999999998,null,null,null,null," ",null,2010,null,null,null,null,null,null,null,null," "]
[" ","2010-08-31",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G21+Hist_TTT!G21","v":151888},{"$f":"+Hist_AVC!H21+Hist_TTT!H21","v":257748},{"$f":"+Hist_AVC!I21+Hist_TTT!I21","v":168231},{"$f":"+Hist_AVC!J21+Hist_TTT!J21","v":465192},1043059,991982,{"$f":"+Hist_AVC!M21+Hist_TTT!M21","v":137994},1181053,null,null,null,null,{"$f":"+Hist_AVC!S21+Hist_TTT!S21","v":323966.11},{"$f":"+Hist_AVC!T21+Hist_TTT!T21","v":0},null,{"$f":"+Hist_AVC!V21+Hist_TTT!V21","v":16198},4.9999057000128813E-2,323966.11,null,null,null,null," ",null,2010,null,null,null,null,null,null,null,null," "]
[" ","2010-09-30",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G22+Hist_TTT!G22","v":145294},{"$f":"+Hist_AVC!H22+Hist_TTT!H22","v":255592},{"$f":"+Hist_AVC!I22+Hist_TTT!I22","v":164715},{"$f":"+Hist_AVC!J22+Hist_TTT!J22","v":456808},1022409,972829,{"$f":"+Hist_AVC!M22+Hist_TTT!M22","v":139056},1161465,null,null,null,null,{"$f":"+Hist_AVC!S22+Hist_TTT!S22","v":322640},{"$f":"+Hist_AVC!T22+Hist_TTT!T22","v":0},null,{"$f":"+Hist_AVC!V22+Hist_TTT!V22","v":16132},0.05,322640,null,null,null,null," ",null,2010,null,null,null,null,null,null,null,null," "]
[" ","2010-10-31",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G23+Hist_TTT!G23","v":141603},{"$f":"+Hist_AVC!H23+Hist_TTT!H23","v":258385},{"$f":"+Hist_AVC!I23+Hist_TTT!I23","v":154887},{"$f":"+Hist_AVC!J23+Hist_TTT!J23","v":449777},1004652,960430,{"$f":"+Hist_AVC!M23+Hist_TTT!M23","v":138434},1143086,null,null,null,null,{"$f":"+Hist_AVC!S23+Hist_TTT!S23","v":317752.5},{"$f":"+Hist_AVC!T23+Hist_TTT!T23","v":0},null,{"$f":"+Hist_AVC!V23+Hist_TTT!V23","v":15888},5.0001180163806738E-2,317752.5,null,null,null,null," ",null,2010,null,null,null,null,null,null,null,null," "]
[" ","2010-11-30",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G24+Hist_TTT!G24","v":143339},{"$f":"+Hist_AVC!H24+Hist_TTT!H24","v":251090},{"$f":"+Hist_AVC!I24+Hist_TTT!I24","v":168470},{"$f":"+Hist_AVC!J24+Hist_TTT!J24","v":447273},1010172,958088,{"$f":"+Hist_AVC!M24+Hist_TTT!M24","v":141193},1151365,null,null,null,null,{"$f":"+Hist_AVC!S24+Hist_TTT!S24","v":306854.8},{"$f":"+Hist_AVC!T24+Hist_TTT!T24","v":0},null,{"$f":"+Hist_AVC!V24+Hist_TTT!V24","v":15343},5.0000847306282972E-2,306854.8,null,null,null,null," ",null,2010,null,null,null,null,null,null,null,null," "]
[" ","2010-12-31",0,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G25+Hist_TTT!G25","v":0},{"$f":"+Hist_AVC!H25+Hist_TTT!H25","v":0},{"$f":"+Hist_AVC!I25+Hist_TTT!I25","v":0},{"$f":"+Hist_AVC!J25+Hist_TTT!J25","v":0},0,0,{"$f":"+Hist_AVC!M25+Hist_TTT!M25","v":0},0,null,null,null,null,{"$f":"+Hist_AVC!S25+Hist_TTT!S25","v":0},{"$f":"+Hist_AVC!T25+Hist_TTT!T25","v":0},null,{"$f":"+Hist_AVC!V25+Hist_TTT!V25","v":0},0,0,null,null,null,null," ",null,2010,null,null,null,null,null,null,null,null," "]
[" ","2011-01-31",0,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G26+Hist_TTT!G26","v":0},{"$f":"+Hist_AVC!H26+Hist_TTT!H26","v":0},{"$f":"+Hist_AVC!I26+Hist_TTT!I26","v":0},{"$f":"+Hist_AVC!J26+Hist_TTT!J26","v":0},0,0,{"$f":"+Hist_AVC!M26+Hist_TTT!M26","v":0},0,null,null,null,null,{"$f":"+Hist_AVC!S26+Hist_TTT!S26","v":0},{"$f":"+Hist_AVC!T26+Hist_TTT!T26","v":0},null,{"$f":"+Hist_AVC!V26+Hist_TTT!V26","v":0},0,0,null,null,null,null," ",null,2011,null,null,null,null,null,null,null,null," "]
[" ","2011-02-28",0,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G27+Hist_TTT!G27","v":0},{"$f":"+Hist_AVC!H27+Hist_TTT!H27","v":0},{"$f":"+Hist_AVC!I27+Hist_TTT!I27","v":0},{"$f":"+Hist_AVC!J27+Hist_TTT!J27","v":0},0,0,{"$f":"+Hist_AVC!M27+Hist_TTT!M27","v":0},0,null,null,null,null,{"$f":"+Hist_AVC!S27+Hist_TTT!S27","v":0},{"$f":"+Hist_AVC!T27+Hist_TTT!T27","v":0},null,{"$f":"+Hist_AVC!V27+Hist_TTT!V27","v":0},0,0,null,null,null,null," ",null,2011,null,null,null,null,null,null,null,null," "]
[" ","2011-03-31",0,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G28+Hist_TTT!G28","v":0},{"$f":"+Hist_AVC!H28+Hist_TTT!H28","v":0},{"$f":"+Hist_AVC!I28+Hist_TTT!I28","v":0},{"$f":"+Hist_AVC!J28+Hist_TTT!J28","v":0},0,0,{"$f":"+Hist_AVC!M28+Hist_TTT!M28","v":0},0,null,null,null,null,{"$f":"+Hist_AVC!S28+Hist_TTT!S28","v":0},{"$f":"+Hist_AVC!T28+Hist_TTT!T28","v":0},null,{"$f":"+Hist_AVC!V28+Hist_TTT!V28","v":0},0,0,null,null,null,null," ",null,2011,null,null,null,null,null,null,null,null," "]
[" ","2011-04-30",0,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G29+Hist_TTT!G29","v":0},{"$f":"+Hist_AVC!H29+Hist_TTT!H29","v":0},{"$f":"+Hist_AVC!I29+Hist_TTT!I29","v":0},{"$f":"+Hist_AVC!J29+Hist_TTT!J29","v":0},0,0,{"$f":"+Hist_AVC!M29+Hist_TTT!M29","v":0},0,null,null,null,null,{"$f":"+Hist_AVC!S29+Hist_TTT!S29","v":0},{"$f":"+Hist_AVC!T29+Hist_TTT!T29","v":0},null,{"$f":"+Hist_AVC!V29+Hist_TTT!V29","v":0},0,0,null,null,null,null," ",null,2011,null,null,null,null,null,null,null,null," "]
[" ","2011-05-31",0,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G30+Hist_TTT!G30","v":0},{"$f":"+Hist_AVC!H30+Hist_TTT!H30","v":0},{"$f":"+Hist_AVC!I30+Hist_TTT!I30","v":0},{"$f":"+Hist_AVC!J30+Hist_TTT!J30","v":0},0,0,{"$f":"+Hist_AVC!M30+Hist_TTT!M30","v":0},0,null,null,null,null,{"$f":"+Hist_AVC!S30+Hist_TTT!S30","v":0},{"$f":"+Hist_AVC!T30+Hist_TTT!T30","v":0},null,{"$f":"+Hist_AVC!V30+Hist_TTT!V30","v":0},0,0,null,null,null,null," ",null,2011,null,null,null,null,null,null,null,null," "]
[" ","2011-06-30",0,{"$f":"+D30","v":2.0299999999999998},2.2999999999999998,1,{"$f":"+Hist_AVC!G31+Hist_TTT!G31","v":0},{"$f":"+Hist_AVC!H31+Hist_TTT!H31","v":0},{"$f":"+Hist_AVC!I31+Hist_TTT!I31","v":0},{"$f":"+Hist_AVC!J31+Hist_TTT!J31","v":0},0,0,{"$f":"+Hist_AVC!M31+Hist_TTT!M31","v":0},0,null,null,null,null,{"$f":"+Hist_AVC!S31+Hist_TTT!S31","v":0},{"$f":"+Hist_AVC!T31+Hist_TTT!T31","v":0},null,{"$f":"+Hist_AVC!V31+Hist_TTT!V31","v":0},0,0,null,null,null,null," ",null,2011,null,null,null,null,null,null,null,null," "]
[" ","2011-07-31",0,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G32+Hist_TTT!G32","v":0},{"$f":"+Hist_AVC!H32+Hist_TTT!H32","v":0},{"$f":"+Hist_AVC!I32+Hist_TTT!I32","v":0},{"$f":"+Hist_AVC!J32+Hist_TTT!J32","v":0},0,0,{"$f":"+Hist_AVC!M32+Hist_TTT!M32","v":0},0,null,null,null,null,{"$f":"+Hist_AVC!S32+Hist_TTT!S32","v":0},{"$f":"+Hist_AVC!T32+Hist_TTT!T32","v":0},null,{"$f":"+Hist_AVC!V32+Hist_TTT!V32","v":0},0,0,null,null,null,null," ",null,2011,null,null,null,null,null,null,null,null," "]
[" ","2011-08-31",0,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G33+Hist_TTT!G33","v":0},{"$f":"+Hist_AVC!H33+Hist_TTT!H33","v":0},{"$f":"+Hist_AVC!I33+Hist_TTT!I33","v":0},{"$f":"+Hist_AVC!J33+Hist_TTT!J33","v":0},0,0,{"$f":"+Hist_AVC!M33+Hist_TTT!M33","v":0},0,null,null,null,null,{"$f":"+Hist_AVC!S33+Hist_TTT!S33","v":0},{"$f":"+Hist_AVC!T33+Hist_TTT!T33","v":0},null,{"$f":"+Hist_AVC!V33+Hist_TTT!V33","v":0},0,0,null,null,null,null," ",null,2011,null,null,null,null,null,null,null,null," "]
[" ","2011-09-30",0,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G34+Hist_TTT!G34","v":0},{"$f":"+Hist_AVC!H34+Hist_TTT!H34","v":0},{"$f":"+Hist_AVC!I34+Hist_TTT!I34","v":0},{"$f":"+Hist_AVC!J34+Hist_TTT!J34","v":0},0,0,{"$f":"+Hist_AVC!M34+Hist_TTT!M34","v":0},0,null,null,null,null,{"$f":"+Hist_AVC!S34+Hist_TTT!S34","v":0},{"$f":"+Hist_AVC!T34+Hist_TTT!T34","v":0},null,{"$f":"+Hist_AVC!V34+Hist_TTT!V34","v":0},0,0,null,null,null,null," ",null,2011,null,null,null,null,null,null,null,null," "]
[" ","2011-10-31",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G35+Hist_TTT!G35","v":123119},{"$f":"+Hist_AVC!H35+Hist_TTT!H35","v":281402},{"$f":"+Hist_AVC!I35+Hist_TTT!I35","v":148237},{"$f":"+Hist_AVC!J35+Hist_TTT!J35","v":402538},955296,917510,{"$f":"+Hist_AVC!M35+Hist_TTT!M35","v":83549},1038845,null,null,null,null,{"$f":"+Hist_AVC!S35+Hist_TTT!S35","v":333917},{"$f":"+Hist_AVC!T35+Hist_TTT!T35","v":9351},{"$f":"IF(S35=0,0,+T35/S35)","v":2.800396505718487E-2},{"$f":"+Hist_AVC!V35+Hist_TTT!V35","v":16696},5.0000449213427292E-2,{"$f":"+S35+V35","v":350613},null,null,null,null," ",null,2011,null,null,null,null,null,null,null,null," "]
[" ","2011-11-30",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G36+Hist_TTT!G36","v":114818},{"$f":"+Hist_AVC!H36+Hist_TTT!H36","v":214475},{"$f":"+Hist_AVC!I36+Hist_TTT!I36","v":146066},{"$f":"+Hist_AVC!J36+Hist_TTT!J36","v":381672},857031,811445,{"$f":"+Hist_AVC!M36+Hist_TTT!M36","v":84383},941414,null,null,null,null,{"$f":"+Hist_AVC!S36+Hist_TTT!S36","v":306234},{"$f":"+Hist_AVC!T36+Hist_TTT!T36","v":9812},3.2040857644807567E-2,{"$f":"+Hist_AVC!V36+Hist_TTT!V36","v":15312},5.0000979643018084E-2,{"$f":"+S36+V36","v":321546},null,null,null,null," ",null,2011,null,null,null,null,null,null,null,null," "]
[" ","2011-12-31",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G37+Hist_TTT!G37","v":113758},{"$f":"+Hist_AVC!H37+Hist_TTT!H37","v":243013},{"$f":"+Hist_AVC!I37+Hist_TTT!I37","v":89965},{"$f":"+Hist_AVC!J37+Hist_TTT!J37","v":369040},815776,802451,{"$f":"+Hist_AVC!M37+Hist_TTT!M37","v":83169},898945,null,null,null,null,{"$f":"+Hist_AVC!S37+Hist_TTT!S37","v":321413},{"$f":"+Hist_AVC!T37+Hist_TTT!T37","v":9121},2.8377819192129752E-2,{"$f":"+Hist_AVC!V37+Hist_TTT!V37","v":16071},5.0001088941642062E-2,337484,null,null,null,null," ",null,2011,null,null,null,null,null,null,null,null," "]
[" ","2012-01-31",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G38+Hist_TTT!G38","v":114494},{"$f":"+Hist_AVC!H38+Hist_TTT!H38","v":220687},{"$f":"+Hist_AVC!I38+Hist_TTT!I38","v":1731},{"$f":"+Hist_AVC!J38+Hist_TTT!J38","v":332682},669594,698068,{"$f":"+Hist_AVC!M38+Hist_TTT!M38","v":78636},748230,null,null,null,null,{"$f":"+Hist_AVC!S38+Hist_TTT!S38","v":303107},{"$f":"+Hist_AVC!T38+Hist_TTT!T38","v":8465},2.7927431567070376E-2,{"$f":"+Hist_AVC!V38+Hist_TTT!V38","v":15155},4.9998845292256532E-2,318262,null,null,null,null," ",null,2012,null,null,null,null,null,null,null,null," "]
[" ","2012-02-29",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G39+Hist_TTT!G39","v":114801},{"$f":"+Hist_AVC!H39+Hist_TTT!H39","v":232993},{"$f":"+Hist_AVC!I39+Hist_TTT!I39","v":62058},{"$f":"+Hist_AVC!J39+Hist_TTT!J39","v":344221},754073,753575,{"$f":"+Hist_AVC!M39+Hist_TTT!M39","v":78039},832112,null,null,null,null,{"$f":"+Hist_AVC!S39+Hist_TTT!S39","v":293581},{"$f":"+Hist_AVC!T39+Hist_TTT!T39","v":8624},2.9375197986245705E-2,{"$f":"+Hist_AVC!V39+Hist_TTT!V39","v":14679},4.9999829689251006E-2,308260,null,null,null,null," ",null,2012,null,null,null,null,null,null,null,null," "]
[" ","2012-03-31",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G40+Hist_TTT!G40","v":126574},{"$f":"+Hist_AVC!H40+Hist_TTT!H40","v":241310},{"$f":"+Hist_AVC!I40+Hist_TTT!I40","v":176186},{"$f":"+Hist_AVC!J40+Hist_TTT!J40","v":399739},943809,886510,{"$f":"+Hist_AVC!M40+Hist_TTT!M40","v":92003},1035812,null,null,null,null,{"$f":"+Hist_AVC!S40+Hist_TTT!S40","v":327754},{"$f":"+Hist_AVC!T40+Hist_TTT!T40","v":10898},3.3250547666847693E-2,{"$f":"+Hist_AVC!V40+Hist_TTT!V40","v":16388},5.0000915320636816E-2,344142,null,null,null,null," ",null,2012,null,null,null,null,null,null,null,null," "]
[" ","2012-04-30",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G41+Hist_TTT!G41","v":109670},{"$f":"+Hist_AVC!H41+Hist_TTT!H41","v":213877},{"$f":"+Hist_AVC!I41+Hist_TTT!I41","v":153926},{"$f":"+Hist_AVC!J41+Hist_TTT!J41","v":360309},837782,788128,{"$f":"+Hist_AVC!M41+Hist_TTT!M41","v":83876},921658,null,null,null,null,{"$f":"+Hist_AVC!S41+Hist_TTT!S41","v":299461},{"$f":"+Hist_AVC!T41+Hist_TTT!T41","v":9896},3.3046039384093423E-2,{"$f":"+Hist_AVC!V41+Hist_TTT!V41","v":14973},4.9999833033349921E-2,314434,null,null,null,null," ",null,2012,null,null,null,null,null,null,null,null," "]
[" ","2012-05-31",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G42+Hist_TTT!G42","v":121952},{"$f":"+Hist_AVC!H42+Hist_TTT!H42","v":226312},{"$f":"+Hist_AVC!I42+Hist_TTT!I42","v":175312},{"$f":"+Hist_AVC!J42+Hist_TTT!J42","v":404086},927662,868811,{"$f":"+Hist_AVC!M42+Hist_TTT!M42","v":91437},1019099,null,null,null,null,{"$f":"+Hist_AVC!S42+Hist_TTT!S42","v":325409},{"$f":"+Hist_AVC!T42+Hist_TTT!T42","v":9087},2.7924857640692174E-2,{"$f":"+Hist_AVC!V42+Hist_TTT!V42","v":16270},4.9998617124910494E-2,341679,null,null,null,null," ",null,2012,null,null,null,null,null,null,null,null," "]
[" ","2012-06-30",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G43+Hist_TTT!G43","v":110235},{"$f":"+Hist_AVC!H43+Hist_TTT!H43","v":209395},{"$f":"+Hist_AVC!I43+Hist_TTT!I43","v":147748},{"$f":"+Hist_AVC!J43+Hist_TTT!J43","v":368096},835474,788359,{"$f":"+Hist_AVC!M43+Hist_TTT!M43","v":81012},916486,null,null,null,null,{"$f":"+Hist_AVC!S43+Hist_TTT!S43","v":307422},{"$f":"+Hist_AVC!T43+Hist_TTT!T43","v":8466},2.7538692741573473E-2,{"$f":"+Hist_AVC!V43+Hist_TTT!V43","v":15371},4.9999674714236456E-2,322793,null,null,null,null," ",null,2012,null,null,null,null,null,null,null,null," "]
[" ","2012-07-31",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G44+Hist_TTT!G44","v":115559},{"$f":"+Hist_AVC!H44+Hist_TTT!H44","v":218969},{"$f":"+Hist_AVC!I44+Hist_TTT!I44","v":96048},{"$f":"+Hist_AVC!J44+Hist_TTT!J44","v":384786},815362,795752,{"$f":"+Hist_AVC!M44+Hist_TTT!M44","v":81057},896419,null,null,null,null,{"$f":"+Hist_AVC!S44+Hist_TTT!S44","v":307422},{"$f":"+Hist_AVC!T44+Hist_TTT!T44","v":8466},2.7538692741573473E-2,{"$f":"+Hist_AVC!V44+Hist_TTT!V44","v":15371},4.9999674714236456E-2,322793,null,null,null,null," ",null,2012,null,null,null,null,null,null,null,null," "]
[" ","2012-08-31",{"$f":"IF(G45=0,0,1)","v":1},2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G45+Hist_TTT!G45","v":160506},{"$f":"+Hist_AVC!H45+Hist_TTT!H45","v":275097},{"$f":"+Hist_AVC!I45+Hist_TTT!I45","v":211185},{"$f":"+Hist_AVC!J45+Hist_TTT!J45","v":500137},{"$f":"+G45+H45+I45+J45","v":1146925},1076361,{"$f":"+Hist_AVC!M45+Hist_TTT!M45","v":115671},1262596,null,null,null,null,{"$f":"+Hist_AVC!S45+Hist_TTT!S45","v":392103},{"$f":"+Hist_AVC!T45+Hist_TTT!T45","v":10839},2.7643246799947972E-2,{"$f":"+Hist_AVC!V45+Hist_TTT!V45","v":19606},5.0002167797747021E-2,411709,null,null,null,null," ",null,{"$f":"YEAR(B45)","v":2012},null,null,null,null,null,null,null,null," "]
[" ","2012-09-30",1,2.0299999999999998,2.2999999999999998,1,{"$f":"+Hist_AVC!G46+Hist_TTT!G46","v":139536},{"$f":"+Hist_AVC!H46+Hist_TTT!H46","v":247507},{"$f":"+Hist_AVC!I46+Hist_TTT!I46","v":182886},{"$f":"+Hist_AVC!J46+Hist_TTT!J46","v":441057},1010986,951111,{"$f":"+Hist_AVC!M46+Hist_TTT!M46","v":106296},1117282,null,null,null,null,{"$f":"+Hist_AVC!S46+Hist_TTT!S46","v":362473},{"$f":"+Hist_AVC!T46+Hist_TTT!T46","v":8465},2.3353463568320951E-2,{"$f":"+Hist_AVC!V46+Hist_TTT!V46","v":18124},5.0000965589161124E-2,380597,null,null,null,null," ",null,2012,null,null,null,null,null,null,null,null," "]
[" ","2012-10-31",1,{"$f":"+D46","v":2.0299999999999998},{"$f":"+E46","v":2.2999999999999998},{"$f":"+F46","v":1},{"$f":"+Hist_AVC!G47+Hist_TTT!G47","v":152655},{"$f":"+Hist_AVC!H47+Hist_TTT!H47","v":267967},{"$f":"+Hist_AVC!I47+Hist_TTT!I47","v":206783},{"$f":"+Hist_AVC!J47+Hist_TTT!J47","v":497110},1124515,1055236,{"$f":"+Hist_AVC!M47+Hist_TTT!M47","v":110637},1235152,null,null,null,null,{"$f":"+Hist_AVC!S47+Hist_TTT!S47","v":389150},{"$f":"+Hist_AVC!T47+Hist_TTT!T47","v":10015},2.5735577540794037E-2,{"$f":"+Hist_AVC!V47+Hist_TTT!V47","v":19458},5.0001284851599638E-2,408608,null,null,null,null," ",null,2012,null,null,null,null,null,null,null,null," "]
[" ","2012-11-30",1,2.2000000000000002,2.5,{"$f":"+D48/2","v":1.1000000000000001},{"$f":"+Hist_AVC!G48+Hist_TTT!G48","v":142774},{"$f":"+Hist_AVC!H48+Hist_TTT!H48","v":250651},{"$f":"+Hist_AVC!I48+Hist_TTT!I48","v":190846},{"$f":"+Hist_AVC!J48+Hist_TTT!J48","v":468002},1052273,991030,{"$f":"+Hist_AVC!M48+Hist_TTT!M48","v":107182},1159455,null,null,null,null,{"$f":"+Hist_AVC!S48+Hist_TTT!S48","v":369591},{"$f":"+Hist_AVC!T48+Hist_TTT!T48","v":9199},2.4889675343826013E-2,{"$f":"+Hist_AVC!V48+Hist_TTT!V48","v":18480},5.0001217562115959E-2,388071,null,null,null,null," ",null,2012,null,null,null,null,null,null,null,null," "]
[" ","2012-12-31",1,{"$f":"+D48","v":2.2000000000000002},2.5,1.1000000000000001,{"$f":"+Hist_AVC!G49+Hist_TTT!G49","v":129069},{"$f":"+Hist_AVC!H49+Hist_TTT!H49","v":268254},{"$f":"+Hist_AVC!I49+Hist_TTT!I49","v":95879},{"$f":"+Hist_AVC!J49+Hist_TTT!J49","v":416105},909307,897948,{"$f":"+Hist_AVC!M49+Hist_TTT!M49","v":95536},1004843,null,null,null,null,{"$f":"+Hist_AVC!S49+Hist_TTT!S49","v":361317},{"$f":"+Hist_AVC!T49+Hist_TTT!T49","v":8462},2.3419877835806232E-2,{"$f":"+Hist_AVC!V49+Hist_TTT!V49","v":18066},5.0000415147917206E-2,379383,null,null,null,null," ",null,2012,null,null,null,null,null,null,null,null," "]
[" ","2013-01-31",1,2.2000000000000002,2.5,1.1000000000000001,{"$f":"+Hist_AVC!G50+Hist_TTT!G50","v":141296},{"$f":"+Hist_AVC!H50+Hist_TTT!H50","v":265487},{"$f":"+Hist_AVC!I50+Hist_TTT!I50","v":3427},{"$f":"+Hist_AVC!J50+Hist_TTT!J50","v":409728},819938,854427,{"$f":"+Hist_AVC!M50+Hist_TTT!M50","v":95717},915655,null,null,null,null,{"$f":"+Hist_AVC!S50+Hist_TTT!S50","v":394457},{"$f":"+Hist_AVC!T50+Hist_TTT!T50","v":8721},2.2108873717540823E-2,{"$f":"+Hist_AVC!V50+Hist_TTT!V50","v":19722},4.9997845139013883E-2,414179,null,null,null,null," ",null,2013,null,null,null,null,null,null,null,null," "]
[" ","2013-02-28",1,2.2000000000000002,2.5,1.1000000000000001,{"$f":"+Hist_AVC!G51+Hist_TTT!G51","v":130547},{"$f":"+Hist_AVC!H51+Hist_TTT!H51","v":270694},{"$f":"+Hist_AVC!I51+Hist_TTT!I51","v":83674},{"$f":"+Hist_AVC!J51+Hist_TTT!J51","v":405124},890039,885115,{"$f":"+Hist_AVC!M51+Hist_TTT!M51","v":92155},982194,null,null,null,null,{"$f":"+Hist_AVC!S51+Hist_TTT!S51","v":337817},{"$f":"+Hist_AVC!T51+Hist_TTT!T51","v":9148},2.7079750278997207E-2,{"$f":"+Hist_AVC!V51+Hist_TTT!V51","v":16891},5.0000444027387611E-2,354708,null,null,null,null," ",null,2013,null,null,null,null,null,null,null,null," "]
[" ","2013-03-31",1,2.2000000000000002,2.5,1.1000000000000001,{"$f":"+Hist_AVC!G52+Hist_TTT!G52","v":253119},{"$f":"+Hist_AVC!H52+Hist_TTT!H52","v":150873},{"$f":"+Hist_AVC!I52+Hist_TTT!I52","v":185750},{"$f":"+Hist_AVC!J52+Hist_TTT!J52","v":456416},1046158,973857,{"$f":"+Hist_AVC!M52+Hist_TTT!M52","v":102533},1148691,null,null,null,null,{"$f":"+Hist_AVC!S52+Hist_TTT!S52","v":369481},{"$f":"+Hist_AVC!T52+Hist_TTT!T52","v":9084},2.4585837972723901E-2,{"$f":"+Hist_AVC!V52+Hist_TTT!V52","v":18474},4.9999864675044185E-2,387955,null,null,null,null," ",null,2013,null,null,null,null,null,null,null,null," "]
[" ","2013-04-30",1,2.2000000000000002,2.5,1.1000000000000001,{"$f":"+Hist_AVC!G53+Hist_TTT!G53","v":147468},{"$f":"+Hist_AVC!H53+Hist_TTT!H53","v":271400},{"$f":"+Hist_AVC!I53+Hist_TTT!I53","v":202246},{"$f":"+Hist_AVC!J53+Hist_TTT!J53","v":491634},1112748,1048634,{"$f":"+Hist_AVC!M53+Hist_TTT!M53","v":113367},1226115,null,null,null,null,{"$f":"+Hist_AVC!S53+Hist_TTT!S53","v":381984},{"$f":"+Hist_AVC!T53+Hist_TTT!T53","v":9708},2.5414677054536317E-2,{"$f":"+Hist_AVC!V53+Hist_TTT!V53","v":19099},4.9999476417860435E-2,401083,null,null,null,null," ",null,2013,null,null,null,null,null,null,null,null," "]
[" ","2013-05-31",1,2.2000000000000002,2.5,1.1000000000000001,{"$f":"+Hist_AVC!G54+Hist_TTT!G54","v":245773},{"$f":"+Hist_AVC!H54+Hist_TTT!H54","v":150824},{"$f":"+Hist_AVC!I54+Hist_TTT!I54","v":201547},{"$f":"+Hist_AVC!J54+Hist_TTT!J54","v":472274},1070418,990211,{"$f":"+Hist_AVC!M54+Hist_TTT!M54","v":105380},1175798,null,null,null,null,{"$f":"+Hist_AVC!S54+Hist_TTT!S54","v":393814},{"$f":"+Hist_AVC!T54+Hist_TTT!T54","v":8566},2.1751385171680033E-2,{"$f":"+Hist_AVC!V54+Hist_TTT!V54","v":19690},4.9998222511134699E-2,413504,null,null,null,null," ",null,2013,null,null,null,null,null,null,null,null," "]
[" ","2013-06-30",1,2.2000000000000002,{"$f":"+E54","v":2.5},1.1000000000000001,{"$f":"+Hist_AVC!G55+Hist_TTT!G55","v":132446},{"$f":"+Hist_AVC!H55+Hist_TTT!H55","v":247578},{"$f":"+Hist_AVC!I55+Hist_TTT!I55","v":194748},{"$f":"+Hist_AVC!J55+Hist_TTT!J55","v":457883},1032655,969042,{"$f":"+Hist_AVC!M55+Hist_TTT!M55","v":100009},1132664,null,null,null,null,{"$f":"+Hist_AVC!S55+Hist_TTT!S55","v":377267},{"$f":"+Hist_AVC!T55+Hist_TTT!T55","v":8679},2.300492754468321E-2,{"$f":"+Hist_AVC!V55+Hist_TTT!V55","v":18864},5.0001722917721404E-2,396131,null,null,null,null," ",null,2013,null,null,null,null,null,null,null,null," "]
[" ","2013-07-31",1,2.2000000000000002,2.4,1.1000000000000001,{"$f":"+Hist_AVC!G56+Hist_TTT!G56","v":140707},{"$f":"+Hist_AVC!H56+Hist_TTT!H56","v":263194},{"$f":"+Hist_AVC!I56+Hist_TTT!I56","v":128405},{"$f":"+Hist_AVC!J56+Hist_TTT!J56","v":490243},1022549,982273,{"$f":"+Hist_AVC!M56+Hist_TTT!M56","v":121752},1144301,null,null,null,null,{"$f":"+Hist_AVC!S56+Hist_TTT!S56","v":410863},{"$f":"+Hist_AVC!T56+Hist_TTT!T56","v":8917},2.1703098112996304E-2,{"$f":"+Hist_AVC!V56+Hist_TTT!V56","v":20543},4.9999634914801284E-2,431406,null,null,null,null," ",null,2013,null,null,null,null,null,null,null,null," "]
[" ","2013-08-31",1,2.2000000000000002,{"$f":"+E56","v":2.4},1.1000000000000001,{"$f":"+Hist_AVC!G57+Hist_TTT!G57","v":136101},{"$f":"+Hist_AVC!H57+Hist_TTT!H57","v":264766},{"$f":"+Hist_AVC!I57+Hist_TTT!I57","v":187489},{"$f":"+Hist_AVC!J57+Hist_TTT!J57","v":473597},1061953,992278,{"$f":"+Hist_AVC!M57+Hist_TTT!M57","v":127697},1189650,null,null,null,null,{"$f":"+Hist_AVC!S57+Hist_TTT!S57","v":409506},{"$f":"+Hist_AVC!T57+Hist_TTT!T57","v":8917},2.1775016727471636E-2,{"$f":"+Hist_AVC!V57+Hist_TTT!V57","v":20475},4.9999267410001318E-2,429981,null,null,null,null," ",null,2013,null,null,null,null,null,null,null,null," "]
[" ","2013-09-30",1,2.2000000000000002,{"$f":"+E57","v":2.4},1.1000000000000001,{"$f":"+Hist_AVC!G58+Hist_TTT!G58","v":125480},{"$f":"+Hist_AVC!H58+Hist_TTT!H58","v":247190},{"$f":"+Hist_AVC!I58+Hist_TTT!I58","v":192704},{"$f":"+Hist_AVC!J58+Hist_TTT!J58","v":454488},1019862,945982,{"$f":"+Hist_AVC!M58+Hist_TTT!M58","v":126202},1146064,null,null,null,null,{"$f":"+Hist_AVC!S58+Hist_TTT!S58","v":397791},{"$f":"+Hist_AVC!T58+Hist_TTT!T58","v":9712},2.4414830903665492E-2,{"$f":"+Hist_AVC!V58+Hist_TTT!V58","v":19890},5.0001131247313285E-2,417681,null,null,null,null," ",null,2013,null,null,null,null,null,null,null,null," "]
[" ","2013-10-31",1,2.2000000000000002,{"$f":"+E58","v":2.4},1.1000000000000001,{"$f":"+Hist_AVC!G59+Hist_TTT!G59","v":141698},{"$f":"+Hist_AVC!H59+Hist_TTT!H59","v":305522},{"$f":"+Hist_AVC!I59+Hist_TTT!I59","v":207527},{"$f":"+Hist_AVC!J59+Hist_TTT!J59","v":501146},1155893,1079904,{"$f":"+Hist_AVC!M59+Hist_TTT!M59","v":144449},1300342,null,null,null,null,{"$f":"+Hist_AVC!S59+Hist_TTT!S59","v":443514},{"$f":"+Hist_AVC!T59+Hist_TTT!T59","v":10264},2.3142448716387758E-2,{"$f":"+Hist_AVC!V59+Hist_TTT!V59","v":22176},5.0000676416077056E-2,465690,null,null,null,null," ",null,2013,null,null,null,null,null,null,null,null," "]
[" ","2013-11-30",1,2.2000000000000002,2.4,1.1000000000000001,{"$f":"+Hist_AVC!G60+Hist_TTT!G60","v":121542},{"$f":"+Hist_AVC!H60+Hist_TTT!H60","v":253220},{"$f":"+Hist_AVC!I60+Hist_TTT!I60","v":191808},{"$f":"+Hist_AVC!J60+Hist_TTT!J60","v":439363},1005933,933049,{"$f":"+Hist_AVC!M60+Hist_TTT!M60","v":138089},1144022,null,null,null,null,{"$f":"+Hist_AVC!S60+Hist_TTT!S60","v":391957},{"$f":"+Hist_AVC!T60+Hist_TTT!T60","v":9420},2.4033248545121021E-2,{"$f":"+Hist_AVC!V60+Hist_TTT!V60","v":19598},5.0000382695040528E-2,411555,null,null,null,null," ",null,2013,null,null,null,null,null,null,null,null," "]
[" ","2013-12-31",1,2.2000000000000002,2.4,1.1000000000000001,{"$f":"+Hist_AVC!G61+Hist_TTT!G61","v":111178},{"$f":"+Hist_AVC!H61+Hist_TTT!H61","v":256674},{"$f":"+Hist_AVC!I61+Hist_TTT!I61","v":92935},{"$f":"+Hist_AVC!J61+Hist_TTT!J61","v":386759},847546,824413,{"$f":"+Hist_AVC!M61+Hist_TTT!M61","v":128597},976143,null,null,null,null,{"$f":"+Hist_AVC!S61+Hist_TTT!S61","v":382085},{"$f":"+Hist_AVC!T61+Hist_TTT!T61","v":9213},2.411243571456613E-2,{"$f":"+Hist_AVC!V61+Hist_TTT!V61","v":19104},4.9999345695329572E-2,401189,null,null,null,null," ",null,2013,null,null,null,null,null,null,null,null," "]
[" ","2014-01-31",1,2.2000000000000002,2.4,1.1000000000000001,{"$f":"+Hist_AVC!G62+Hist_TTT!G62","v":118346},{"$f":"+Hist_AVC!H62+Hist_TTT!H62","v":252296},{"$f":"+Hist_AVC!I62+Hist_TTT!I62","v":24261},{"$f":"+Hist_AVC!J62+Hist_TTT!J62","v":391905},786808,797614,{"$f":"+Hist_AVC!M62+Hist_TTT!M62","v":130535},917343,null,{"$f":"+AF62+AG62+AH62+AI62","v":1004380},{"$f":"ROUND((AF62*D62+AG62*E62+AH62*F62+AI62*D62)/D62,0)","v":947730},null,{"$f":"+Hist_AVC!S62+Hist_TTT!S62","v":404894},{"$f":"+Hist_AVC!T62+Hist_TTT!T62","v":9800},2.4203865703122298E-2,{"$f":"+Hist_AVC!V62+Hist_TTT!V62","v":20245},5.0000740934664382E-2,425139,{"$f":"IF($C62=0,0,ROUND(SUM(X51:X62)/12,0))","v":411335},null,{"$f":"IF(Q62=0,0,+Q62/Y62)","v":2.3040344244958488},null," ",null,2014,{"$f":"IF($C62=0,0,ROUND(SUM(G51:G62)/12,0))","v":150367},{"$f":"IF($C62=0,0,ROUND(SUM(H51:H62)/12,0))","v":244519},{"$f":"IF($C62=0,0,ROUND(SUM(I51:I62)/12,0))","v":157758},{"$f":"IF($C62=0,0,ROUND(SUM(J51:J62)/12,0))","v":451736},{"$f":"SUM(AF62:AI62)","v":1004380},{"$f":"IF($C62=0,0,ROUND(SUM(M51:M62)/12,0))","v":119230},{"$f":"+AJ62+AK62","v":1123610},null," ",null,{"$f":"+N62","v":917343},{"$f":"+AP62/AP$74","v":0.82631819746229607}]
[" ","2014-02-28",1,2.2000000000000002,2.4,1.1000000000000001,{"$f":"+Hist_AVC!G63+Hist_TTT!G63","v":122842},{"$f":"+Hist_AVC!H63+Hist_TTT!H63","v":276977},{"$f":"+Hist_AVC!I63+Hist_TTT!I63","v":94715},{"$f":"+Hist_AVC!J63+Hist_TTT!J63","v":406742},901276,879098,{"$f":"+Hist_AVC!M63+Hist_TTT!M63","v":132437},1033713,null,1005317,948255,null,{"$f":"+Hist_AVC!S63+Hist_TTT!S63","v":370057},{"$f":"+Hist_AVC!T63+Hist_TTT!T63","v":9936},2.6849917715378983E-2,{"$f":"+Hist_AVC!V63+Hist_TTT!V63","v":18503},5.0000405342960678E-2,388560,414156,null,2.2896082635528643,null," ",null,2014,149725,245043,158678,451871,1005317,122587,1127904,null," ",null,{"$f":"+N63","v":1033713},0.93114120111380638]
[" ","2014-03-31",1,2.2000000000000002,2.4,1.1000000000000001,{"$f":"+Hist_AVC!G64+Hist_TTT!G64","v":117284},{"$f":"+Hist_AVC!H64+Hist_TTT!H64","v":267207},{"$f":"+Hist_AVC!I64+Hist_TTT!I64","v":175589},{"$f":"+Hist_AVC!J64+Hist_TTT!J64","v":434104},994184,930681,{"$f":"+Hist_AVC!M64+Hist_TTT!M64","v":142783},1136967,null,1000985,945227,null,{"$f":"+Hist_AVC!S64+Hist_TTT!S64","v":394640},{"$f":"+Hist_AVC!T64+Hist_TTT!T64","v":9379},2.3765963916480844E-2,{"$f":"+Hist_AVC!V64+Hist_TTT!V64","v":19732},0.05,414372,416358,null,2.2702265838533187,null," ",null,2014,138405,254737,157831,450012,1000985,125941,1126926,null," ",null,1136967,1.0241496605022489]
[" ","2014-04-30",1,{"$f":"+D64","v":2.2000000000000002},2.4,1.1000000000000001,{"$f":"+Hist_AVC!G65+Hist_TTT!G65","v":111461},{"$f":"+Hist_AVC!H65+Hist_TTT!H65","v":252392},{"$f":"+Hist_AVC!I65+Hist_TTT!I65","v":205411},{"$f":"+Hist_AVC!J65+Hist_TTT!J65","v":436065},1005329,925568,{"$f":"+Hist_AVC!M65+Hist_TTT!M65","v":142122},1147451,null,992034,936000,null,{"$f":"+Hist_AVC!S65+Hist_TTT!S65","v":390542},{"$f":"+Hist_AVC!T65+Hist_TTT!T65","v":9682},2.4791187631547952E-2,{"$f":"+Hist_AVC!V65+Hist_TTT!V65","v":19527},4.9999743945593561E-2,410069,417106,null,2.244033890665682,null," ",null,2014,135405,253153,158095,445381,992034,128338,1120372,null," ",null,1147451,1.0335933691065491]
[" ","2014-05-31",1,2.2000000000000002,2.4,1.1000000000000001,{"$f":"+Hist_AVC!G66+Hist_TTT!G66","v":117577},{"$f":"+Hist_AVC!H66+Hist_TTT!H66","v":262914},{"$f":"+Hist_AVC!I66+Hist_TTT!I66","v":202075},{"$f":"+Hist_AVC!J66+Hist_TTT!J66","v":453525},1036091,958955,{"$f":"+Hist_AVC!M66+Hist_TTT!M66","v":147718},1183809,null,989173,933967,null,{"$f":"+Hist_AVC!S66+Hist_TTT!S66","v":410440},{"$f":"+Hist_AVC!T66+Hist_TTT!T66","v":9029},2.1998343241399473E-2,{"$f":"+Hist_AVC!V66+Hist_TTT!V66","v":20522},0.05,430962,418561,null,2.2313760718270457,null," ",null,2014,124722,262494,158139,443818,989173,131866,1121039,null," ",null,1183809,1.0663436893502685]
[" ","2014-06-30",1,2.2000000000000002,2.4,1.1000000000000001,{"$f":"+Hist_AVC!G67+Hist_TTT!G67","v":106160},{"$f":"+Hist_AVC!H67+Hist_TTT!H67","v":236475},{"$f":"+Hist_AVC!I67+Hist_TTT!I67","v":179093},{"$f":"+Hist_AVC!J67+Hist_TTT!J67","v":413082},934810,866761,{"$f":"+Hist_AVC!M67+Hist_TTT!M67","v":128544},1063354,null,981019,926381,null,{"$f":"+Hist_AVC!S67+Hist_TTT!S67","v":392228},{"$f":"+Hist_AVC!T67+Hist_TTT!T67","v":9068},{"$f":"IF(S67=0,0,+T67/S67)","v":2.3119206175999673E-2},{"$f":"+Hist_AVC!V67+Hist_TTT!V67","v":19611},4.9998980184994442E-2,411839,419870,null,2.2063519660847404,null," ",null,2014,122531,261569,156834,440085,981019,134244,1115263,null," ",null,1063354,0.95784102625116496]
[" ","2014-07-31",1,2.2000000000000002,2.4,1.1000000000000001,{"$f":"+Hist_AVC!G68+Hist_TTT!G68","v":123189},{"$f":"+Hist_AVC!H68+Hist_TTT!H68","v":278051},{"$f":"+Hist_AVC!I68+Hist_TTT!I68","v":134692},{"$f":"+Hist_AVC!J68+Hist_TTT!J68","v":467116},1003048,960979,{"$f":"+Hist_AVC!M68+Hist_TTT!M68","v":148468},1151516,null,979395,924608,null,{"$f":"+Hist_AVC!S68+Hist_TTT!S68","v":423640},{"$f":"+Hist_AVC!T68+Hist_TTT!T68","v":9044},2.1348314606741574E-2,{"$f":"+Hist_AVC!V68+Hist_TTT!V68","v":21182},0.05,444822,420988,null,2.1962811291533249,null," ",null,2014,121072,262807,157358,438158,979395,136470,1115865,null," ",null,1151516,1.0372550130856106]
[" ","2014-08-31",1,2.2000000000000002,2.4,1.1000000000000001,{"$f":"+Hist_AVC!G69+Hist_TTT!G69","v":113630},{"$f":"+Hist_AVC!H69+Hist_TTT!H69","v":267162},{"$f":"+Hist_AVC!I69+Hist_TTT!I69","v":185713},{"$f":"+Hist_AVC!J69+Hist_TTT!J69","v":446566},1013071,944502,{"$f":"+Hist_AVC!M69+Hist_TTT!M69","v":144446},1157517,null,975321,920626,null,{"$f":"+Hist_AVC!S69+Hist_TTT!S69","v":397213},{"$f":"+Hist_AVC!T69+Hist_TTT!T69","v":8139},2.0490265927852309E-2,{"$f":"+Hist_AVC!V69+Hist_TTT!V69","v":19861},5.0000881139338337E-2,417074,419913,null,2.1924208109775121,null," ",null,2014,119199,263007,157210,435905,975321,137866,1113187,null," ",null,1157517,1.0426605544185377]
[" ","2014-09-30",1,2.2000000000000002,2.4,1.1000000000000001,{"$f":"+Hist_AVC!G70+Hist_TTT!G70","v":117478},{"$f":"+Hist_AVC!H70+Hist_TTT!H70","v":266967},{"$f":"+Hist_AVC!I70+Hist_TTT!I70","v":213936},{"$f":"+Hist_AVC!J70+Hist_TTT!J70","v":464879},1063260,980562,{"$f":"+Hist_AVC!M70+Hist_TTT!M70","v":142666},1205926,null,978938,923508,null,{"$f":"+Hist_AVC!S70+Hist_TTT!S70","v":413364},{"$f":"+Hist_AVC!T70+Hist_TTT!T70","v":8530},2.0635565748347705E-2,{"$f":"+Hist_AVC!V70+Hist_TTT!V70","v":20668},4.9999516164929696E-2,434032,421275,null,2.1921737582339329,null," ",null,2014,118532,264655,158980,436771,978938,139238,1118176,null," ",null,1205926,1.0862660952260135]
[" ","2014-10-31",1,2.2000000000000002,2.4,1.1000000000000001,{"$f":"+Hist_AVC!G71+Hist_TTT!G71","v":119712},{"$f":"+Hist_AVC!H71+Hist_TTT!H71","v":269853},{"$f":"+Hist_AVC!I71+Hist_TTT!I71","v":206446},{"$f":"+Hist_AVC!J71+Hist_TTT!J71","v":483931},1079942,1001251,{"$f":"+Hist_AVC!M71+Hist_TTT!M71","v":156701},1236643,null,972608,916952,null,{"$f":"+Hist_AVC!S71+Hist_TTT!S71","v":422103},{"$f":"+Hist_AVC!T71+Hist_TTT!T71","v":8147},1.930097630199264E-2,{"$f":"+Hist_AVC!V71+Hist_TTT!V71","v":21105},4.9999644636498676E-2,443208,419402,null,2.1863319678971487,null," ",null,2014,116700,261682,158890,435336,972608,140259,1112867,null," ",null,1236643,1.1139351525703758]
[" ","2014-11-30",{"$f":"IF(G72=0,0,1)","v":1},2.2000000000000002,2.4,1.1000000000000001,{"$f":"+Hist_AVC!G72+Hist_TTT!G72","v":107925},{"$f":"+Hist_AVC!H72+Hist_TTT!H72","v":237385},{"$f":"+Hist_AVC!I72+Hist_TTT!I72","v":188950},{"$f":"+Hist_AVC!J72+Hist_TTT!J72","v":438602},972862,899967,{"$f":"+Hist_AVC!M72+Hist_TTT!M72","v":141975},1114837,null,969852,914196,null,{"$f":"+Hist_AVC!S72+Hist_TTT!S72","v":384631},{"$f":"+Hist_AVC!T72+Hist_TTT!T72","v":8830},2.2957067943041514E-2,{"$f":"+Hist_AVC!V72+Hist_TTT!V72","v":19231},4.9998570058055643E-2,403862,418761,null,2.1830972798326491,null," ",null,2014,115565,260363,158651,435273,969852,140583,1110435,null," ",null,1114837,1.0042155445719583]
[" ","2014-12-31",{"$f":"IF(G73=0,0,1)","v":1},2.4700000000000002,2.7,{"$f":"+F72","v":1.1000000000000001},{"$f":"+Hist_AVC!G73+Hist_TTT!G73","v":100321},{"$f":"+Hist_AVC!H73+Hist_TTT!H73","v":250135},{"$f":"+Hist_AVC!I73+Hist_TTT!I73","v":83404},{"$f":"+Hist_AVC!J73+Hist_TTT!J73","v":399888},833748,810779,{"$f":"+Hist_AVC!M73+Hist_TTT!M73","v":139061},972809,null,968702,905339,null,{"$f":"+Hist_AVC!S73+Hist_TTT!S73","v":395797},{"$f":"+Hist_AVC!T73+Hist_TTT!T73","v":8205},2.0730323878149659E-2,{"$f":"+Hist_AVC!V73+Hist_TTT!V73","v":19790},5.0000378982154994E-2,415587,419961,null,2.155769226190051,null," ",null,2014,114660,259818,157857,436367,968702,141455,1110157,null," ",null,972809,{"$f":"+AP73/AP$74","v":0.876280496341171}]
[" ","2015-01-31",{"$f":"IF(G74=0,0,1)","v":1},{"$f":"+D73","v":2.4700000000000002},2.7,{"$f":"+F73","v":1.1000000000000001},{"$f":"+Hist_AVC!G74+Hist_TTT!G74","v":99600},{"$f":"+Hist_AVC!H74+Hist_TTT!H74","v":228388},{"$f":"+Hist_AVC!I74+Hist_TTT!I74","v":1782},{"$f":"+Hist_AVC!J74+Hist_TTT!J74","v":376910},706680,726959,{"$f":"+Hist_AVC!M74+Hist_TTT!M74","v":126146},832826,null,962026,899517,null,{"$f":"+Hist_AVC!S74+Hist_TTT!S74","v":376430},{"$f":"+Hist_AVC!T74+Hist_TTT!T74","v":6083},1.6159710968838829E-2,{"$f":"+Hist_AVC!V74+Hist_TTT!V74","v":18822},5.0001328268203915E-2,395252,417470,null,2.1546865643040221,null," ",null,2015,113098,257826,155984,435118,962026,141089,1103115,null," ",null,{"$f":"SUM(AP62:AP73)/12","v":1110157.0833333333},{"$f":"+AP74/AP$74","v":1}]
[" ","2015-02-28",1,2.4700000000000002,2.7,1.1000000000000001,{"$f":"+Hist_AVC!G75+Hist_TTT!G75","v":96768},{"$f":"+Hist_AVC!H75+Hist_TTT!H75","v":259342},{"$f":"+Hist_AVC!I75+Hist_TTT!I75","v":66644},{"$f":"+Hist_AVC!J75+Hist_TTT!J75","v":398785},821539,808724,{"$f":"+Hist_AVC!M75+Hist_TTT!M75","v":125930},947469,null,955380,894031,null,{"$f":"+Hist_AVC!S75+Hist_TTT!S75","v":354375},{"$f":"+Hist_AVC!T75+Hist_TTT!T75","v":8657},2.4428924162257497E-2,{"$f":"+Hist_AVC!V75+Hist_TTT!V75","v":17719},5.0000705467372134E-2,372094,416098,null,2.1486068185860061,null," ",null,2015,110925,256356,153645,434454,955380,140547,1095927,null," "]
[" ","2015-03-31",1,2.4700000000000002,2.7,1.1000000000000001,{"$f":"+Hist_AVC!G76+Hist_TTT!G76","v":112574},{"$f":"+Hist_AVC!H76+Hist_TTT!H76","v":274175},{"$f":"+Hist_AVC!I76+Hist_TTT!I76","v":210477},{"$f":"+Hist_AVC!J76+Hist_TTT!J76","v":480267},1077493,986281,{"$f":"+Hist_AVC!M76+Hist_TTT!M76","v":158462},1235955,null,962323,899416,null,{"$f":"+Hist_AVC!S76+Hist_TTT!S76","v":415504},{"$f":"+Hist_AVC!T76+Hist_TTT!T76","v":9899},2.3824078709230236E-2,{"$f":"+Hist_AVC!V76+Hist_TTT!V76","v":20775},4.9999518656860101E-2,436279,417923,null,2.1521093598581555,null," ",null,2015,110533,256937,156552,438301,962323,141853,1104176,null," "]
[" ","2015-04-30",1,2.4700000000000002,2.7,1.1000000000000001,{"$f":"+Hist_AVC!G77+Hist_TTT!G77","v":119233},{"$f":"+Hist_AVC!H77+Hist_TTT!H77","v":233240},{"$f":"+Hist_AVC!I77+Hist_TTT!I77","v":180490},{"$f":"+Hist_AVC!J77+Hist_TTT!J77","v":430244},{"$f":"+G77+H77+I77+J77","v":963207},{"$f":"ROUND(((+G77+J77)*D77+H77*E77+I77*F77)/D77,0)","v":884816},{"$f":"+Hist_AVC!M77+Hist_TTT!M77","v":142155},{"$f":"+K77+M77","v":1105362},null,958813,896909,null,{"$f":"+Hist_AVC!S77+Hist_TTT!S77","v":387636},{"$f":"+Hist_AVC!T77+Hist_TTT!T77","v":8528},2.2000020637918047E-2,{"$f":"+Hist_AVC!V77+Hist_TTT!V77","v":19382},{"$f":"IF(V77=0,0,+V77/S77)","v":5.0000515947951171E-2},407018,417669,null,2.1474157766077924,null," ",null,{"$f":"YEAR(B77)","v":2015},111181,255341,154475,437816,958813,141856,1100669,null," "]
[" ","2015-05-31",1,2.4700000000000002,2.7,1.1000000000000001,{"$f":"+Hist_AVC!G78+Hist_TTT!G78","v":100058},{"$f":"+Hist_AVC!H78+Hist_TTT!H78","v":227129},{"$f":"+Hist_AVC!I78+Hist_TTT!I78","v":189901},{"$f":"+Hist_AVC!J78+Hist_TTT!J78","v":449310},966398,882218,{"$f":"+Hist_AVC!M78+Hist_TTT!M78","v":142983},1109381,null,953006,891387,null,{"$f":"+Hist_AVC!S78+Hist_TTT!S78","v":394389},{"$f":"+Hist_AVC!T78+Hist_TTT!T78","v":9876},2.5041266363919887E-2,{"$f":"+Hist_AVC!V78+Hist_TTT!V78","v":19720},5.0001394562221566E-2,414109,416265,null,2.1413931029512452,null," ",null,2015,109721,252359,153461,437465,953006,141461,1094467,null," "]
[" ","2015-06-30",1,2.4700000000000002,2.7,1.1000000000000001,{"$f":"+Hist_AVC!G79+Hist_TTT!G79","v":101049},{"$f":"+Hist_AVC!H79+Hist_TTT!H79","v":228046},{"$f":"+Hist_AVC!I79+Hist_TTT!I79","v":182922},{"$f":"+Hist_AVC!J79+Hist_TTT!J79","v":447741},959758,879534,{"$f":"+Hist_AVC!M79+Hist_TTT!M79","v":141984},1101742,null,955084,893223,null,{"$f":"+Hist_AVC!S79+Hist_TTT!S79","v":389305},{"$f":"+Hist_AVC!T79+Hist_TTT!T79","v":8963},2.3023079590552394E-2,{"$f":"+Hist_AVC!V79+Hist_TTT!V79","v":19465},4.9999357829979066E-2,408770,416009,null,2.1471242208702215,null," ",null,2015,109295,251656,153780,440353,955084,142581,1097665,null," "]
[" ","2015-07-31",1,2.4700000000000002,2.7,1.1000000000000001,{"$f":"+Hist_AVC!G80+Hist_TTT!G80","v":105825},{"$f":"+Hist_AVC!H80+Hist_TTT!H80","v":228968},{"$f":"+Hist_AVC!I80+Hist_TTT!I80","v":95619},{"$f":"+Hist_AVC!J80+Hist_TTT!J80","v":443044},873456,841741,{"$f":"+Hist_AVC!M80+Hist_TTT!M80","v":138475},1011931,null,944285,883849,null,{"$f":"+Hist_AVC!S80+Hist_TTT!S80","v":399314},{"$f":"+Hist_AVC!T80+Hist_TTT!T80","v":9410},2.3565414686186812E-2,{"$f":"+Hist_AVC!V80+Hist_TTT!V80","v":19965},4.9998246993594016E-2,419279,413880,null,2.135519957475597,null," ",null,2015,107848,247566,150524,438347,944285,141749,1086034,null," "]
[" ","2015-08-31",1,2.67,2.9,1.1000000000000001,{"$f":"+Hist_AVC!G81+Hist_TTT!G81","v":96821},{"$f":"+Hist_AVC!H81+Hist_TTT!H81","v":233073},{"$f":"+Hist_AVC!I81+Hist_TTT!I81","v":143405},{"$f":"+Hist_AVC!J81+Hist_TTT!J81","v":427892},901191,836944,{"$f":"+Hist_AVC!M81+Hist_TTT!M81","v":145298},1046489,null,934961,869605,null,{"$f":"+Hist_AVC!S81+Hist_TTT!S81","v":393642},{"$f":"+Hist_AVC!T81+Hist_TTT!T81","v":9749},2.4766158082724914E-2,{"$f":"+Hist_AVC!V81+Hist_TTT!V81","v":19682},4.9999745962067056E-2,413324,413568,null,2.102689279634788,null," ",null,2015,106447,244725,146998,436791,934961,141820,1076781,null," "]
[" ","2015-09-30",1,2.67,2.9,1.1000000000000001,{"$f":"+Hist_AVC!G82+Hist_TTT!G82","v":87559},{"$f":"+Hist_AVC!H82+Hist_TTT!H82","v":222072},{"$f":"+Hist_AVC!I82+Hist_TTT!I82","v":147476},{"$f":"+Hist_AVC!J82+Hist_TTT!J82","v":439146},896253,828665,{"$f":"+Hist_AVC!M82+Hist_TTT!M82","v":142593},1038846,null,921045,858623,null,{"$f":"+Hist_AVC!S82+Hist_TTT!S82","v":401054},{"$f":"+Hist_AVC!T82+Hist_TTT!T82","v":9669},2.410897285652306E-2,{"$f":"+Hist_AVC!V82+Hist_TTT!V82","v":20052},4.9998254599131292E-2,421106,412491,null,2.0815557187914404,null," ",null,2015,103954,240984,141460,434647,921045,141814,1062859,null," "]
[" ","2015-10-31",1,2.67,2.9,1.1000000000000001,{"$f":"+Hist_AVC!G83+Hist_TTT!G83","v":80371},{"$f":"+Hist_AVC!H83+Hist_TTT!H83","v":231860},{"$f":"+Hist_AVC!I83+Hist_TTT!I83","v":137620},{"$f":"+Hist_AVC!J83+Hist_TTT!J83","v":430914},880765,819815,{"$f":"+Hist_AVC!M83+Hist_TTT!M83","v":141204},1021969,null,904446,845124,null,{"$f":"+Hist_AVC!S83+Hist_TTT!S83","v":402115},{"$f":"+Hist_AVC!T83+Hist_TTT!T83","v":9498},2.3620108675378934E-2,{"$f":"+Hist_AVC!V83+Hist_TTT!V83","v":20105},4.9998134861917613E-2,422220,410742,null,2.0575543772002862,null," ",null,2015,100675,237818,135724,430229,904446,140522,1044968,null," "]
[" ","2015-11-30",1,2.67,2.9,1.1000000000000001,{"$f":"+Hist_AVC!G84+Hist_TTT!G84","v":74402},{"$f":"+Hist_AVC!H84+Hist_TTT!H84","v":228550},{"$f":"+Hist_AVC!I84+Hist_TTT!I84","v":137743},{"$f":"+Hist_AVC!J84+Hist_TTT!J84","v":408398},849093,787786,{"$f":"+Hist_AVC!M84+Hist_TTT!M84","v":138874},987967,null,894133,837257,null,{"$f":"+Hist_AVC!S84+Hist_TTT!S84","v":386130},{"$f":"+Hist_AVC!T84+Hist_TTT!T84","v":9065},2.3476549348664957E-2,{"$f":"+Hist_AVC!V84+Hist_TTT!V84","v":19307},5.0001294900681115E-2,405437,410873,null,2.0377513246185561,null," ",null,2015,97882,237082,131457,427712,894133,140264,1034397,null," "]
[" ","2015-12-31",1,2.67,2.9,1.1000000000000001,{"$f":"+Hist_AVC!G85+Hist_TTT!G85","v":68141},{"$f":"+Hist_AVC!H85+Hist_TTT!H85","v":243825},{"$f":"+Hist_AVC!I85+Hist_TTT!I85","v":61487},{"$f":"+Hist_AVC!J85+Hist_TTT!J85","v":350862},724315,709163,{"$f":"+Hist_AVC!M85+Hist_TTT!M85","v":130615},854930,null,885013,829166,null,{"$f":"+Hist_AVC!S85+Hist_TTT!S85","v":387337},{"$f":"+Hist_AVC!T85+Hist_TTT!T85","v":8911},2.3005806313365365E-2,{"$f":"+Hist_AVC!V85+Hist_TTT!V85","v":19367},5.0000387259673103E-2,406704,410133,null,2.0217002777147899,null," ",null,2015,95200,236556,129631,423626,885013,139560,1024573,null," "]
[" ","2016-01-31",1,2.67,2.9,1.1000000000000001,{"$f":"+Hist_AVC!G86+Hist_TTT!G86","v":63485},{"$f":"+Hist_AVC!H86+Hist_TTT!H86","v":227753},{"$f":"+Hist_AVC!I86+Hist_TTT!I86","v":1275},{"$f":"+Hist_AVC!J86+Hist_TTT!J86","v":266653},559166,578035,{"$f":"+Hist_AVC!M86+Hist_TTT!M86","v":119451},678617,null,872720,816893,null,{"$f":"+Hist_AVC!S86+Hist_TTT!S86","v":366099},{"$f":"+Hist_AVC!T86+Hist_TTT!T86","v":8219},2.2450211554798018E-2,{"$f":"+Hist_AVC!V86+Hist_TTT!V86","v":18305},5.0000136575079415E-2,384404,409229,null,1.9961757353462242,null," ",null,2016,92191,236503,129588,414438,872720,139002,1011722,null," "]
[" ","2016-02-29",1,2.67,2.9,1.1000000000000001,{"$f":"+Hist_AVC!G87+Hist_TTT!G87","v":65899},{"$f":"+Hist_AVC!H87+Hist_TTT!H87","v":252389},{"$f":"+Hist_AVC!I87+Hist_TTT!I87","v":42672},{"$f":"+Hist_AVC!J87+Hist_TTT!J87","v":299998},660958,657608,{"$f":"+Hist_AVC!M87+Hist_TTT!M87","v":127604},788562,null,859338,804636,null,{"$f":"+Hist_AVC!S87+Hist_TTT!S87","v":365019},{"$f":"+Hist_AVC!T87+Hist_TTT!T87","v":8750},2.3971354915771508E-2,{"$f":"+Hist_AVC!V87+Hist_TTT!V87","v":18251},5.0000136979170946E-2,383270,410160,null,1.9617612638970159,null," ",null,2016,89618,235923,127591,406206,859338,139142,998480,null," "]
[" ","2016-03-31",1,2.67,2.9,1.1000000000000001,{"$f":"+Hist_AVC!G88+Hist_TTT!G88","v":84402},{"$f":"+Hist_AVC!H88+Hist_TTT!H88","v":263900},{"$f":"+Hist_AVC!I88+Hist_TTT!I88","v":190333},{"$f":"+Hist_AVC!J88+Hist_TTT!J88","v":372516},911151,821965,{"$f":"+Hist_AVC!M88+Hist_TTT!M88","v":156512},1067663,null,845476,791687,null,{"$f":"+Hist_AVC!S88+Hist_TTT!S88","v":408966},{"$f":"+Hist_AVC!T88+Hist_TTT!T88","v":9580},2.3424930189795728E-2,{"$f":"+Hist_AVC!V88+Hist_TTT!V88","v":20449},5.0001711633729941E-2,429415,409588,null,1.9328862173696495,null," ",null,2016,87270,235067,125912,397227,845476,138979,984455,null," "]
[" ","2016-04-30",1,2.67,2.9,1.1000000000000001,{"$f":"+Hist_AVC!G89+Hist_TTT!G89","v":77331},{"$f":"+Hist_AVC!H89+Hist_TTT!H89","v":238291},{"$f":"+Hist_AVC!I89+Hist_TTT!I89","v":179056},{"$f":"+Hist_AVC!J89+Hist_TTT!J89","v":349092},843770,759009,{"$f":"+Hist_AVC!M89+Hist_TTT!M89","v":146129},989899,null,835523,781841,null,{"$f":"+Hist_AVC!S89+Hist_TTT!S89","v":389326},{"$f":"+Hist_AVC!T89+Hist_TTT!T89","v":9077},2.3314651474599692E-2,{"$f":"+Hist_AVC!V89+Hist_TTT!V89","v":19466},4.9999229437540774E-2,408792,409736,null,1.9081579358416152,null," ",null,2016,83779,235488,125792,390464,835523,139310,974833,null," "]
[" ","2016-05-31",1,{"$f":"+D89","v":2.67},2.9,1.1000000000000001,{"$f":"+Hist_AVC!G90+Hist_TTT!G90","v":87934},{"$f":"+Hist_AVC!H90+Hist_TTT!H90","v":231888},{"$f":"+Hist_AVC!I90+Hist_TTT!I90","v":200750},{"$f":"+Hist_AVC!J90+Hist_TTT!J90","v":407824},928396,830327,{"$f":"+Hist_AVC!M90+Hist_TTT!M90","v":148897},1077293,null,832357,778177,null,{"$f":"+Hist_AVC!S90+Hist_TTT!S90","v":400313},{"$f":"+Hist_AVC!T90+Hist_TTT!T90","v":9008},2.2502391878355187E-2,{"$f":"+Hist_AVC!V90+Hist_TTT!V90","v":20016},5.0000874315847849E-2,420329,410254,null,1.8968175813032901,null," ",null,2016,82768,235885,126697,387007,832357,139803,972160,null," "]
[" ","2016-06-30",1,2.67,2.9,1.1000000000000001,{"$f":"+Hist_AVC!G91+Hist_TTT!G91","v":90448},{"$f":"+Hist_AVC!H91+Hist_TTT!H91","v":234570},{"$f":"+Hist_AVC!I91+Hist_TTT!I91","v":201179},{"$f":"+Hist_AVC!J91+Hist_TTT!J91","v":423140},949337,851247,{"$f":"+Hist_AVC!M91+Hist_TTT!M91","v":149823},1099160,null,831488,776460,null,{"$f":"+Hist_AVC!S91+Hist_TTT!S91","v":402847},{"$f":"+Hist_AVC!T91+Hist_TTT!T91","v":9777},2.426975998331873E-2,{"$f":"+Hist_AVC!V91+Hist_TTT!V91","v":20142},4.9999131183799311E-2,422989,411439,null,1.8871813318620743,null," ",null,2016,81885,236428,128218,384957,831488,140456,971944,null," "]
[" ","2016-07-31",1,2.67,2.9,1.1000000000000001,{"$f":"+Hist_AVC!G92+Hist_TTT!G92","v":89680},{"$f":"+Hist_AVC!H92+Hist_TTT!H92","v":221899},{"$f":"+Hist_AVC!I92+Hist_TTT!I92","v":92198},{"$f":"+Hist_AVC!J92+Hist_TTT!J92","v":391320},795097,759998,{"$f":"+Hist_AVC!M92+Hist_TTT!M92","v":146827},941924,null,824957,770046,null,{"$f":"+Hist_AVC!S92+Hist_TTT!S92","v":382166},{"$f":"+Hist_AVC!T92+Hist_TTT!T92","v":9107},2.3829958709042667E-2,{"$f":"+Hist_AVC!V92+Hist_TTT!V92","v":19108},4.9999215000811163E-2,401274,409939,null,1.8784404508963528,null," ",null,2016,80539,235839,127933,380646,824957,141152,966109,null," "]
[" ","2016-08-31",1,2.67,2.9,1.1000000000000001,{"$f":"+Hist_AVC!G93+Hist_TTT!G93","v":92207},{"$f":"+Hist_AVC!H93+Hist_TTT!H93","v":244342},{"$f":"+Hist_AVC!I93+Hist_TTT!I93","v":199630},{"$f":"+Hist_AVC!J93+Hist_TTT!J93","v":425354},961533,865196,{"$f":"+Hist_AVC!M93+Hist_TTT!M93","v":156513},1118046,null,829986,772401,null,{"$f":"+Hist_AVC!S93+Hist_TTT!S93","v":409826},{"$f":"+Hist_AVC!T93+Hist_TTT!T93","v":10109},2.4666565810856314E-2,{"$f":"+Hist_AVC!V93+Hist_TTT!V93","v":20491},4.9999267982021638E-2,430317,411355,null,1.8776993108142601,null," ",null,2016,80155,236778,132618,380435,829986,142087,972073,null," "]
[" ","2016-09-30",1,2.67,2.9,1.1000000000000001,{"$f":"+Hist_AVC!G94+Hist_TTT!G94","v":88935},{"$f":"+Hist_AVC!H94+Hist_TTT!H94","v":225710},{"$f":"+Hist_AVC!I94+Hist_TTT!I94","v":201611},{"$f":"+Hist_AVC!J94+Hist_TTT!J94","v":406192},922448,823341,{"$f":"+Hist_AVC!M94+Hist_TTT!M94","v":155815},1078263,null,{"$f":"+AF94+AG94+AH94+AI94","v":832170},771958,null,{"$f":"+Hist_AVC!S94+Hist_TTT!S94","v":388037},{"$f":"+Hist_AVC!T94+Hist_TTT!T94","v":10711},2.7603037854637573E-2,{"$f":"+Hist_AVC!V94+Hist_TTT!V94","v":19402},5.0000386561075361E-2,407439,410216,null,1.8818329855490765,null," ",null,2016,80270,237081,137130,377689,832170,143189,975359,null," "]
[" ","2016-10-31",{"$f":"IF(G95=0,0,1)","v":1},2.67,2.9,1.1000000000000001,{"$f":"+Hist_AVC!G95+Hist_TTT!G95","v":88456},{"$f":"+Hist_AVC!H95+Hist_TTT!H95","v":225652},{"$f":"+Hist_AVC!I95+Hist_TTT!I95","v":178174},{"$f":"+Hist_AVC!J95+Hist_TTT!J95","v":382086},874368,789037,{"$f":"+Hist_AVC!M95+Hist_TTT!M95","v":153612},1027980,null,831636,769393,null,{"$f":"+Hist_AVC!S95+Hist_TTT!S95","v":384104},{"$f":"+Hist_AVC!T95+Hist_TTT!T95","v":10411},2.7104638327119738E-2,{"$f":"+Hist_AVC!V95+Hist_TTT!V95","v":19205},4.99994793076875E-2,403309,408640,null,1.8828137235708693,null," ",null,2016,80943,236564,140509,373620,831636,144223,975859,null," "]
[" ","2016-11-30",{"$f":"IF(G96=0,0,1)","v":1},{"$f":"+D95","v":2.67},{"$f":"+E95","v":2.9},{"$f":"+F95","v":1.1000000000000001},{"$f":"+Hist_AVC!G96+Hist_TTT!G96","v":84374},{"$f":"+Hist_AVC!H96+Hist_TTT!H96","v":218297},{"$f":"+Hist_AVC!I96+Hist_TTT!I96","v":144875},{"$f":"+Hist_AVC!J96+Hist_TTT!J96","v":383877},831423,{"$f":"ROUND(((+G96+J96)*D96+H96*E96+I96*F96)/D96,0)","v":765039},{"$f":"+Hist_AVC!M96+Hist_TTT!M96","v":153148},{"$f":"+K96+M96","v":984571},null,830163,767497,null,{"$f":"+Hist_AVC!S96+Hist_TTT!S96","v":372405},{"$f":"+Hist_AVC!T96+Hist_TTT!T96","v":10049},2.6984063049636822E-2,{"$f":"+Hist_AVC!V96+Hist_TTT!V96","v":18620},{"$f":"IF(V96=0,0,+V96/S96)","v":4.9999328687853277E-2},{"$f":"+S96+V96","v":391025},{"$f":"IF($C96=0,0,ROUND(SUM(X85:X96)/12,0))","v":407439},null,{"$f":"IF(Q96=0,0,+Q96/Y96)","v":1.8837101995636156},null," ",null,2016,81774,235710,141103,371576,830163,145412,975575,null," "]
[" ","2016-12-31",{"$f":"IF(G97=0,0,1)","v":1},2.98,3.25,{"$f":"+F96","v":1.1000000000000001},{"$f":"+Hist_AVC!G97+Hist_TTT!G97","v":83703},{"$f":"+Hist_AVC!H97+Hist_TTT!H97","v":224514},{"$f":"+Hist_AVC!I97+Hist_TTT!I97","v":72894},{"$f":"+Hist_AVC!J97+Hist_TTT!J97","v":367570},748681,723036,{"$f":"+Hist_AVC!M97+Hist_TTT!M97","v":143207},891888,null,832194,763786,null,{"$f":"+Hist_AVC!S97+Hist_TTT!S97","v":386009},{"$f":"+Hist_AVC!T97+Hist_TTT!T97","v":9915},2.5685929602677657E-2,{"$f":"+Hist_AVC!V97+Hist_TTT!V97","v":19300},4.9998834224072496E-2,405309,407323,null,1.8751359486206278,null," ",null,2016,83071,234100,142054,372969,{"$f":"SUM(AF97:AI97)","v":832194},{"$f":"IF($C97=0,0,ROUND(SUM(M86:M97)/12,0))","v":146462},{"$f":"+AJ97+AK97","v":978656},null," "]
[" ","2017-01-31",{"$f":"IF(G98=0,0,1)","v":1},2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G98+Hist_TTT!G98","v":88745},{"$f":"+Hist_AVC!H98+Hist_TTT!H98","v":215583},{"$f":"+Hist_AVC!I98+Hist_TTT!I98","v":7045},{"$f":"+Hist_AVC!J98+Hist_TTT!J98","v":354673},666046,681134,{"$f":"+Hist_AVC!M98+Hist_TTT!M98","v":139903},805949,null,841101,772298,null,{"$f":"+Hist_AVC!S98+Hist_TTT!S98","v":376223},{"$f":"+Hist_AVC!T98+Hist_TTT!T98","v":9392},2.4963917676484426E-2,{"$f":"+Hist_AVC!V98+Hist_TTT!V98","v":18811},4.9999601300292643E-2,395034,408209,null,1.8919181105757099,null," ",null,2017,85176,233086,142535,380304,{"$f":"SUM(AF98:AI98)","v":841101},{"$f":"IF($C98=0,0,ROUND(SUM(M87:M98)/12,0))","v":148166},{"$f":"+AJ98+AK98","v":989267},null," "]
[" ","2017-02-28",1,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G99+Hist_TTT!G99","v":82804},{"$f":"+Hist_AVC!H99+Hist_TTT!H99","v":228001},{"$f":"+Hist_AVC!I99+Hist_TTT!I99","v":90342},{"$f":"+Hist_AVC!J99+Hist_TTT!J99","v":355333},756480,720144,{"$f":"+Hist_AVC!M99+Hist_TTT!M99","v":136795},893275,null,849061,777568,null,{"$f":"+Hist_AVC!S99+Hist_TTT!S99","v":349697},{"$f":"+Hist_AVC!T99+Hist_TTT!T99","v":9492},{"$f":"IF(S99=0,0,+T99/S99)","v":2.7143498514428203E-2},{"$f":"+Hist_AVC!V99+Hist_TTT!V99","v":17485},5.0000428942770458E-2,367182,406868,null,1.9111063047474857,null," ",null,2017,86585,231054,146507,384915,849061,148932,997993,null," "]
[" ","2017-03-31",1,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G100+Hist_TTT!G100","v":100363},{"$f":"+Hist_AVC!H100+Hist_TTT!H100","v":251071},{"$f":"+Hist_AVC!I100+Hist_TTT!I100","v":203220},{"$f":"+Hist_AVC!J100+Hist_TTT!J100","v":439785},994439,888981,{"$f":"+Hist_AVC!M100+Hist_TTT!M100","v":173034},1167473,null,856002,783735,null,{"$f":"+Hist_AVC!S100+Hist_TTT!S100","v":403808},{"$f":"+Hist_AVC!T100+Hist_TTT!T100","v":10467},2.5920734606545686E-2,{"$f":"+Hist_AVC!V100+Hist_TTT!V100","v":20190},4.9999009430224263E-2,{"$f":"+S100+V100","v":423998},406416,null,1.9284058698476438,null," ",null,2017,87915,229985,147581,390521,856002,150309,1006311,null," "]
[" ","2017-04-30",1,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G101+Hist_TTT!G101","v":77237},{"$f":"+Hist_AVC!H101+Hist_TTT!H101","v":210687},{"$f":"+Hist_AVC!I101+Hist_TTT!I101","v":173109},{"$f":"+Hist_AVC!J101+Hist_TTT!J101","v":349972},811005,720884,{"$f":"+Hist_AVC!M101+Hist_TTT!M101","v":140126},951131,null,853272,781109,null,{"$f":"+Hist_AVC!S101+Hist_TTT!S101","v":354842},{"$f":"+Hist_AVC!T101+Hist_TTT!T101","v":10348},2.916227504072235E-2,{"$f":"+Hist_AVC!V101+Hist_TTT!V101","v":17742},4.9999718184431378E-2,372584,403399,null,1.9363186324210024,null," ",null,2017,87907,227685,147086,390594,853272,149808,1003080,null," "]
[" ","2017-05-31",1,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G102+Hist_TTT!G102","v":89983},{"$f":"+Hist_AVC!H102+Hist_TTT!H102","v":234066},{"$f":"+Hist_AVC!I102+Hist_TTT!I102","v":220510},{"$f":"+Hist_AVC!J102+Hist_TTT!J102","v":428500},973059,855153,{"$f":"+Hist_AVC!M102+Hist_TTT!M102","v":153100},1126159,null,856993,783808,null,{"$f":"+Hist_AVC!S102+Hist_TTT!S102","v":405134},{"$f":"+Hist_AVC!T102+Hist_TTT!T102","v":11076},2.7339102617899264E-2,{"$f":"+Hist_AVC!V102+Hist_TTT!V102","v":20256},4.9998272176613172E-2,425390,403821,null,1.9409788000128769,null," ",null,2017,88078,227866,148732,392317,856993,150159,1007152,null," "]
[" ","2017-06-30",1,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G103+Hist_TTT!G103","v":88766},{"$f":"+Hist_AVC!H103+Hist_TTT!H103","v":219596},{"$f":"+Hist_AVC!I103+Hist_TTT!I103","v":195642},{"$f":"+Hist_AVC!J103+Hist_TTT!J103","v":407711},911715,808186,{"$f":"+Hist_AVC!M103+Hist_TTT!M103","v":144215},1055930,null,853858,780850,null,{"$f":"+Hist_AVC!S103+Hist_TTT!S103","v":391247},{"$f":"+Hist_AVC!T103+Hist_TTT!T103","v":10157},2.5960582445360602E-2,{"$f":"+Hist_AVC!V103+Hist_TTT!V103","v":19562},4.9999105424450539E-2,410809,402806,null,1.9385262384373618,null," ",null,2017,87938,226618,148271,391031,853858,149691,1003549,null," "]
[" ","2017-07-31",1,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G104+Hist_TTT!G104","v":91019},{"$f":"+Hist_AVC!H104+Hist_TTT!H104","v":228387},{"$f":"+Hist_AVC!I104+Hist_TTT!I104","v":118665},{"$f":"+Hist_AVC!J104+Hist_TTT!J104","v":403396},841467,787297,{"$f":"+Hist_AVC!M104+Hist_TTT!M104","v":147340},988807,null,857721,783371,null,{"$f":"+Hist_AVC!S104+Hist_TTT!S104","v":386960},{"$f":"+Hist_AVC!T104+Hist_TTT!T104","v":10537},2.7230204672317553E-2,{"$f":"+Hist_AVC!V104+Hist_TTT!V104","v":19348},0.05,406308,403225,null,1.942763965527931,null," ",null,2017,88049,227159,150476,392037,857721,149734,1007455,null," "]
[" ","2017-08-31",1,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G105+Hist_TTT!G105","v":97576},{"$f":"+Hist_AVC!H105+Hist_TTT!H105","v":242970},{"$f":"+Hist_AVC!I105+Hist_TTT!I105","v":202159},{"$f":"+Hist_AVC!J105+Hist_TTT!J105","v":439823},982528,877006,{"$f":"+Hist_AVC!M105+Hist_TTT!M105","v":160740},1143268,null,859472,784979,null,{"$f":"+Hist_AVC!S105+Hist_TTT!S105","v":404711},{"$f":"+Hist_AVC!T105+Hist_TTT!T105","v":11097},2.7419566060719873E-2,{"$f":"+Hist_AVC!V105+Hist_TTT!V105","v":20235},4.9998641005557051E-2,424946,402778,null,1.948912304048384,null," ",null,2017,88497,227045,150687,393243,859472,150086,1009558,null," "]
[" ","2017-09-30",1,{"$f":"+D105","v":2.98},3.25,1.1000000000000001,{"$f":"+Hist_AVC!G106+Hist_TTT!G106","v":90412},{"$f":"+Hist_AVC!H106+Hist_TTT!H106","v":228374},{"$f":"+Hist_AVC!I106+Hist_TTT!I106","v":208470},{"$f":"+Hist_AVC!J106+Hist_TTT!J106","v":413493},940749,829923,{"$f":"+Hist_AVC!M106+Hist_TTT!M106","v":145797},1086546,null,860998,786164,null,{"$f":"+Hist_AVC!S106+Hist_TTT!S106","v":375785},{"$f":"+Hist_AVC!T106+Hist_TTT!T106","v":10964},2.9176257700546854E-2,{"$f":"+Hist_AVC!V106+Hist_TTT!V106","v":18789},4.9999334725973628E-2,394574,401706,null,1.9570631257685969,null," ",null,2017,88620,227267,151259,393852,860998,149251,1010249,null," "]
[" ","2017-10-31",1,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G107+Hist_TTT!G107","v":91954},{"$f":"+Hist_AVC!H107+Hist_TTT!H107","v":243935},{"$f":"+Hist_AVC!I107+Hist_TTT!I107","v":197477},{"$f":"+Hist_AVC!J107+Hist_TTT!J107","v":429691},963057,{"$f":"ROUND(((+G107+J107)*D107+H107*E107+I107*F107)/D107,0)","v":860576},{"$f":"+Hist_AVC!M107+Hist_TTT!M107","v":151612},1114669,null,868387,792677,null,{"$f":"+Hist_AVC!S107+Hist_TTT!S107","v":394778},{"$f":"+Hist_AVC!T107+Hist_TTT!T107","v":16733},4.2385847235661564E-2,{"$f":"+Hist_AVC!V107+Hist_TTT!V107","v":19739},5.0000253306921864E-2,414517,402640,null,1.9686990860321876,null," ",null,2017,88911,228790,152867,397819,{"$f":"SUM(AF107:AI107)","v":868387},{"$f":"IF($C107=0,0,ROUND(SUM(M96:M107)/12,0))","v":149085},{"$f":"+AJ107+AK107","v":1017472},null," "]
[" ","2017-11-30",1,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G108+Hist_TTT!G108","v":76753},{"$f":"+Hist_AVC!H108+Hist_TTT!H108","v":218115},{"$f":"+Hist_AVC!I108+Hist_TTT!I108","v":171424},{"$f":"+Hist_AVC!J108+Hist_TTT!J108","v":365706},831998,{"$f":"((+G108+J108)*D108+H108*E108+I108*F108)/D108","v":743613.41275167791},{"$f":"+Hist_AVC!M108+Hist_TTT!M108","v":152857},984855,null,868435,{"$f":"IF($C108=0,0,ROUND(SUM(L97:L108)/12,0))","v":791328},null,{"$f":"+Hist_AVC!S108+Hist_TTT!S108","v":372082},{"$f":"+Hist_AVC!T108+Hist_TTT!T108","v":10082},2.7096177724265081E-2,{"$f":"+Hist_AVC!V108+Hist_TTT!V108","v":18604},4.9999731242038048E-2,390686,402611,null,1.9654902623127535,null," ",null,2017,{"$f":"IF($C108=0,0,ROUND(SUM(G97:G108)/12,0))","v":88276},{"$f":"IF($C108=0,0,ROUND(SUM(H97:H108)/12,0))","v":228775},{"$f":"IF($C108=0,0,ROUND(SUM(I97:I108)/12,0))","v":155080},{"$f":"IF($C108=0,0,ROUND(SUM(J97:J108)/12,0))","v":396304},{"$f":"SUM(AF108:AI108)","v":868435},{"$f":"IF($C108=0,0,ROUND(SUM(M97:M108)/12,0))","v":149061},{"$f":"+AJ108+AK108","v":1017496},null," "]
[" ",{"$f":"+B108+32-DAY(B108+32)","v":"2017-12-31"},1,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G109+Hist_TTT!G109","v":72010},{"$f":"+Hist_AVC!H109+Hist_TTT!H109","v":226597},{"$f":"+Hist_AVC!I109+Hist_TTT!I109","v":87574},{"$f":"+Hist_AVC!J109+Hist_TTT!J109","v":332787},{"$f":"+G109+H109+I109+J109","v":718968},684250.57382550335,{"$f":"+Hist_AVC!M109+Hist_TTT!M109","v":141937},860905,null,865960,788096,null,{"$f":"+Hist_AVC!S109+Hist_TTT!S109","v":382641},{"$f":"+Hist_AVC!T109+Hist_TTT!T109","v":11497},3.0046440397134652E-2,{"$f":"+Hist_AVC!V109+Hist_TTT!V109","v":19132},4.9999869329214588E-2,401773,402317,null,1.9588931116507629,null," ",null,{"$f":"YEAR(B109)","v":2017},87302,228949,156303,393406,865960,148955,1014915,null," "]
[" ",{"$f":"+B109+32-DAY(B109+32)","v":"2018-01-31"},1,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G110+Hist_TTT!G110","v":80802},{"$f":"+Hist_AVC!H110+Hist_TTT!H110","v":222910},{"$f":"+Hist_AVC!I110+Hist_TTT!I110","v":6316},{"$f":"+Hist_AVC!J110+Hist_TTT!J110","v":347629},{"$f":"+G110+H110+I110+J110","v":657657},673868.95302013424,{"$f":"+Hist_AVC!M110+Hist_TTT!M110","v":142677},800334,null,865260,787490,null,{"$f":"+Hist_AVC!S110+Hist_TTT!S110","v":377933},{"$f":"+Hist_AVC!T110+Hist_TTT!T110","v":10304},{"$f":"IF(S110=0,0,+T110/S110)","v":2.7264091783464266E-2},{"$f":"+Hist_AVC!V110+Hist_TTT!V110","v":18896},4.9998280118433693E-2,396829,402466,null,{"$f":"IF(Q110=0,0,+Q110/Y110)","v":1.9566621776746358},null," ",null,2018,86640,229559,156242,392819,865260,149186,1014446,null," "]
[" ","2018-02-28",1,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G111+Hist_TTT!G111","v":77461},{"$f":"+Hist_AVC!H111+Hist_TTT!H111","v":228301},{"$f":"+Hist_AVC!I111+Hist_TTT!I111","v":53600},{"$f":"+Hist_AVC!J111+Hist_TTT!J111","v":340707},700069,686939.22483221476,{"$f":"+Hist_AVC!M111+Hist_TTT!M111","v":145953},846022,null,860560,784723,null,{"$f":"+Hist_AVC!S111+Hist_TTT!S111","v":341018},{"$f":"+Hist_AVC!T111+Hist_TTT!T111","v":10394},3.0479329536857291E-2,{"$f":"+Hist_AVC!V111+Hist_TTT!V111","v":17051},5.0000293239653042E-2,358069,401707,null,{"$f":"IF(Q111=0,0,+Q111/Y111)","v":1.9534710622418827},null," ",null,2018,86195,229584,153181,391600,860560,149949,1010509,null," "]
[" ","2018-03-31",1,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G112+Hist_TTT!G112","v":84713},{"$f":"+Hist_AVC!H112+Hist_TTT!H112","v":243889},{"$f":"+Hist_AVC!I112+Hist_TTT!I112","v":202485},{"$f":"+Hist_AVC!J112+Hist_TTT!J112","v":391465},{"$f":"+G112+H112+I112+J112","v":922552},{"$f":"((+G112+J112)*D112+H112*E112+I112*F112)/D112","v":816907.11073825497},{"$f":"+Hist_AVC!M112+Hist_TTT!M112","v":165503},{"$f":"+K112+M112","v":1088055},null,{"$f":"+AF112+AG112+AH112+AI112","v":854569},778717,null,{"$f":"+Hist_AVC!S112+Hist_TTT!S112","v":395765},{"$f":"+Hist_AVC!T112+Hist_TTT!T112","v":11761},{"$f":"IF(S112=0,0,+T112/S112)","v":2.9717130115093554E-2},{"$f":"+Hist_AVC!V112+Hist_TTT!V112","v":19788},{"$f":"IF(V112=0,0,+V112/S112)","v":4.9999368312003335E-2},{"$f":"+S112+V112","v":415553},401003,null,1.9419231277571489,null," ",null,2018,84891,228986,153119,387573,854569,149321,1003890,null," "]
[" ","2018-04-30",0,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G113+Hist_TTT!G113","v":0},{"$f":"+Hist_AVC!H113+Hist_TTT!H113","v":0},{"$f":"+Hist_AVC!I113+Hist_TTT!I113","v":0},{"$f":"+Hist_AVC!J113+Hist_TTT!J113","v":0},{"$f":"+G113+H113+I113+J113","v":0},{"$f":"((+G113+J113)*D113+H113*E113+I113*F113)/D113","v":0},{"$f":"+Hist_AVC!M113+Hist_TTT!M113","v":0},0,null,{"$f":"+AF113+AG113+AH113+AI113","v":0},0,null,{"$f":"+Hist_AVC!S113+Hist_TTT!S113","v":0},{"$f":"+Hist_AVC!T113+Hist_TTT!T113","v":0},{"$f":"IF(S113=0,0,+T113/S113)","v":0},{"$f":"+Hist_AVC!V113+Hist_TTT!V113","v":0},{"$f":"IF(V113=0,0,+V113/S113)","v":0},{"$f":"+S113+V113","v":0},0,null,0,null," ",null,2018,0,0,0,0,0,0,0,null," "]
[" ","2018-05-31",1,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G114+Hist_TTT!G114","v":16966},{"$f":"+Hist_AVC!H114+Hist_TTT!H114","v":38807},{"$f":"+Hist_AVC!I114+Hist_TTT!I114","v":33940},{"$f":"+Hist_AVC!J114+Hist_TTT!J114","v":53813},143526,125630.25838926175,0,143526,null,{"$f":"+AF114+AG114+AH114+AI114","v":717857},{"$f":"IF($C114=0,0,ROUND(SUM(L103:L114)/12,0))","v":657850},null,{"$f":"+Hist_AVC!S114+Hist_TTT!S114","v":0},{"$f":"+Hist_AVC!T114+Hist_TTT!T114","v":0},0,{"$f":"+Hist_AVC!V114+Hist_TTT!V114","v":0},0,0,334505,null,1.9666372699959642,null," ",null,2018,72369,195157,123146,327185,717857,124886,842743,null," "]
[" ","2018-06-30",1,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G115+Hist_TTT!G115","v":16249},{"$f":"+Hist_AVC!H115+Hist_TTT!H115","v":36457},{"$f":"+Hist_AVC!I115+Hist_TTT!I115","v":32219},{"$f":"+Hist_AVC!J115+Hist_TTT!J115","v":56113},141038,124015.07046979867,0,141038,null,653633,600836,null,{"$f":"+Hist_AVC!S115+Hist_TTT!S115","v":0},{"$f":"+Hist_AVC!T115+Hist_TTT!T115","v":0},0,{"$f":"+Hist_AVC!V115+Hist_TTT!V115","v":0},0,0,300271,null,2.0009791155323025,null," ",null,2018,66326,179895,109527,297885,653633,112868,766501,null," "]
[" ","2018-07-31",0,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G116+Hist_TTT!G116","v":0},{"$f":"+Hist_AVC!H116+Hist_TTT!H116","v":0},{"$f":"+Hist_AVC!I116+Hist_TTT!I116","v":0},{"$f":"+Hist_AVC!J116+Hist_TTT!J116","v":0},0,0,0,0,null,0,0,null,{"$f":"+Hist_AVC!S116+Hist_TTT!S116","v":0},{"$f":"+Hist_AVC!T116+Hist_TTT!T116","v":0},0,{"$f":"+Hist_AVC!V116+Hist_TTT!V116","v":0},0,0,0,null,0,null," ",null,2018,0,0,0,0,null,null,null,null," "]
[" ","2018-08-31",0,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G117+Hist_TTT!G117","v":0},{"$f":"+Hist_AVC!H117+Hist_TTT!H117","v":0},{"$f":"+Hist_AVC!I117+Hist_TTT!I117","v":0},{"$f":"+Hist_AVC!J117+Hist_TTT!J117","v":0},0,0,0,0,null,0,0,null,{"$f":"+Hist_AVC!S117+Hist_TTT!S117","v":0},{"$f":"+Hist_AVC!T117+Hist_TTT!T117","v":0},0,{"$f":"+Hist_AVC!V117+Hist_TTT!V117","v":0},0,0,0,null,0,null," ",null,2018,0,0,0,0,null,null,null,null," "]
[" ","2018-09-30",0,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G118+Hist_TTT!G118","v":0},{"$f":"+Hist_AVC!H118+Hist_TTT!H118","v":0},{"$f":"+Hist_AVC!I118+Hist_TTT!I118","v":0},{"$f":"+Hist_AVC!J118+Hist_TTT!J118","v":0},0,0,{"$f":"+Hist_AVC!M118+Hist_TTT!M118","v":0},0,null,0,0,null,{"$f":"+Hist_AVC!S118+Hist_TTT!S118","v":0},{"$f":"+Hist_AVC!T118+Hist_TTT!T118","v":0},0,{"$f":"+Hist_AVC!V118+Hist_TTT!V118","v":0},0,0,{"$f":"IF($C118=0,0,ROUND(SUM(X107:X118)/12,0))","v":0},null,0,null," ",null,2018,0,0,0,0,null,null,null,null," "]
[" ","2018-10-31",0,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G119+Hist_TTT!G119","v":0},{"$f":"+Hist_AVC!H119+Hist_TTT!H119","v":0},{"$f":"+Hist_AVC!I119+Hist_TTT!I119","v":0},{"$f":"+Hist_AVC!J119+Hist_TTT!J119","v":0},0,0,{"$f":"+Hist_AVC!M119+Hist_TTT!M119","v":0},0,null,0,0,null,{"$f":"+Hist_AVC!S119+Hist_TTT!S119","v":0},{"$f":"+Hist_AVC!T119+Hist_TTT!T119","v":0},0,{"$f":"+Hist_AVC!V119+Hist_TTT!V119","v":0},0,0,{"$f":"IF($C119=0,0,ROUND(SUM(X108:X119)/12,0))","v":0},null,0,null," ",null,2018,0,0,0,0,null,null,null,null," "]
[" ","2018-11-30",0,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G120+Hist_TTT!G120","v":0},{"$f":"+Hist_AVC!H120+Hist_TTT!H120","v":0},{"$f":"+Hist_AVC!I120+Hist_TTT!I120","v":0},{"$f":"+Hist_AVC!J120+Hist_TTT!J120","v":0},0,0,{"$f":"+Hist_AVC!M120+Hist_TTT!M120","v":0},0,null,0,0,null,{"$f":"+Hist_AVC!S120+Hist_TTT!S120","v":0},{"$f":"+Hist_AVC!T120+Hist_TTT!T120","v":0},0,{"$f":"+Hist_AVC!V120+Hist_TTT!V120","v":0},0,0,{"$f":"IF($C120=0,0,ROUND(SUM(X109:X120)/12,0))","v":0},null,0,null," ",null,2018,0,0,0,0,null,null,null,null," "]
[" ","2018-12-31",0,2.98,3.25,1.1000000000000001,{"$f":"+Hist_AVC!G121+Hist_TTT!G121","v":0},{"$f":"+Hist_AVC!H121+Hist_TTT!H121","v":0},{"$f":"+Hist_AVC!I121+Hist_TTT!I121","v":0},{"$f":"+Hist_AVC!J121+Hist_TTT!J121","v":0},0,0,{"$f":"+Hist_AVC!M121+Hist_TTT!M121","v":0},0,null,0,0,null,{"$f":"+Hist_AVC!S121+Hist_TTT!S121","v":0},{"$f":"+Hist_AVC!T121+Hist_TTT!T121","v":0},0,{"$f":"+Hist_AVC!V121+Hist_TTT!V121","v":0},0,0,{"$f":"IF($C121=0,0,ROUND(SUM(X110:X121)/12,0))","v":0},null,0,null," ",null,2018,0,0,0,0,null,null,null,null," "]
[" ","2019-01-31",0,{"$f":"+D121","v":2.98},{"$f":"+E121","v":3.25},{"$f":"+F121","v":1.1000000000000001},{"$f":"+Hist_AVC!G122+Hist_TTT!G122","v":0},{"$f":"+Hist_AVC!H122+Hist_TTT!H122","v":0},{"$f":"+Hist_AVC!I122+Hist_TTT!I122","v":0},{"$f":"+Hist_AVC!J122+Hist_TTT!J122","v":0},0,0,{"$f":"+Hist_AVC!M122+Hist_TTT!M122","v":0},0,null,0,0,null,{"$f":"+Hist_AVC!S122+Hist_TTT!S122","v":0},{"$f":"+Hist_AVC!T122+Hist_TTT!T122","v":0},0,{"$f":"+Hist_AVC!V122+Hist_TTT!V122","v":0},{"$f":"IF(V122=0,0,+V122/S122)","v":0},0,{"$f":"IF($C122=0,0,ROUND(SUM(X111:X122)/12,0))","v":0},null,0,null," ",null,2019,0,0,0,0,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","MÉDIA ANUAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Ano",null,"TARIFAS",null,null,"Passageiros Pagantes",null,null,null,"Total Pagantes",null,"Gratuid","Passag. Transport",null,null,null,null,"Km Programado","Km Ocioso",null,null,null,"KM Total",null,null,null,null," "]
[" ",null,null,"ANT VT","EMB ","EST","Antecipado (comum)","Embarcado (cobrador)","Estudante","Vale Transporte",null,null,null,null," ",null,null,null,null,"Realizado",null,"Calculado",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KM","%","KM","%",null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",2013,null,{"$f":"+D61","v":2.2000000000000002},{"$f":"+E61","v":2.4},{"$f":"+F61","v":1.1000000000000001},{"$f":"ROUND(SUMIF($AE$13:$AE$122,$B145,G$13:G$122)/12,0)","v":152280},245619,156022,453221,{"$f":"+G145+H145+I145+J145","v":1007142},null,{"$f":"ROUND(SUMIF($AE$13:$AE$122,$B145,M$13:M$122)/12,0)","v":116329},{"$f":"+K145+M145","v":1123471},null,null,null,null,{"$f":"ROUND(SUMIF($AE$13:$AE$122,$B145,S$13:S$122)/12,0)","v":390878},9196,null,{"$f":"ROUND(SUMIF($AE$13:$AE$122,$B145,V$13:V$122)/12,0)","v":19544},null,{"$f":"ROUND(SUMIF($AE$13:$AE$122,$B145,X$13:X$122)/12,0)","v":410422},null,null,null,null," "]
[" ",2014,null,{"$f":"+D73","v":2.4700000000000002},{"$f":"+E73","v":2.7},{"$f":"+F73","v":1.1000000000000001},114660,259818,157857,436367,{"$f":"+G146+H146+I146+J146","v":968702},null,{"$f":"ROUND(SUMIF($AE$13:$AE$122,$B146,M$13:M$122)/12,0)","v":141455},{"$f":"+K146+M146","v":1110157},null,null,null,null,399962,8982,null,{"$f":"ROUND(SUMIF($AE$13:$AE$122,$B146,V$13:V$122)/12,0)","v":19998},null,{"$f":"ROUND(SUMIF($AE$13:$AE$122,$B146,X$13:X$122)/12,0)","v":419961},null,null,null,null," "]
[" ",2015,null,{"$f":"+D85","v":2.67},{"$f":"+E85","v":2.9},{"$f":"+F85","v":1.1000000000000001},95200,236556,129631,423626,{"$f":"+G147+H147+I147+J147","v":885013},null,{"$f":"ROUND(SUMIF($AE$13:$AE$122,$B147,M$13:M$122)/12,0)","v":139560},{"$f":"+K147+M147","v":1024573},null,null,null,null,390603,9026,null,{"$f":"ROUND(SUMIF($AE$13:$AE$122,$B147,V$13:V$122)/12,0)","v":19530},null,{"$f":"ROUND(SUMIF($AE$13:$AE$122,$B147,X$13:X$122)/12,0)","v":410133},null,null,null,null," "]
[" ",2016,null,{"$f":"+D95","v":2.67},{"$f":"+E95","v":2.9},{"$f":"+F95","v":1.1000000000000001},83071,234100,142054,372969,{"$f":"+G148+H148+I148+J148","v":832194},null,{"$f":"ROUND(SUMIF($AE$13:$AE$122,$B148,M$13:M$122)/12,0)","v":146462},{"$f":"+K148+M148","v":978656},null,null,null,null,387926,9559,null,{"$f":"ROUND(SUMIF($AE$13:$AE$122,$B148,V$13:V$122)/12,0)","v":19396},null,{"$f":"ROUND(SUMIF($AE$13:$AE$122,$B148,X$13:X$122)/12,0)","v":407323},null,null,null,null," "]
[" ",2017,null,2.98,3.25,{"$f":"+F96","v":1.1000000000000001},87302,228949,156303,393406,{"$f":"+G149+H149+I149+J149","v":865960},null,{"$f":"ROUND(SUMIF($AE$13:$AE$122,$B149,M$13:M$122)/12,0)","v":148955},{"$f":"+K149+M149","v":1014915},null,null,null,null,383159,10987,null,{"$f":"ROUND(SUMIF($AE$13:$AE$122,$B149,V$13:V$122)/12,0)","v":19158},null,{"$f":"ROUND(SUMIF($AE$13:$AE$122,$B149,X$13:X$122)/12,0)","v":402317},null,null,null,null," "]
[" ","TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DADOS PARA PREENCHIMENTO \"CONSUMO\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B96","v":"2016-11-30"},null,null,null,null,{"$f":"+G96","v":84374},218297,144875,383877,null,null,{"$f":"+M96","v":153148},null,null,null,null,null,{"$f":"+S96","v":372405},10049,null,{"$f":"+V96","v":18620},null,null,null,null,null,null," "]
[" ","2016-12-31",null,null,null,null,83703,224514,72894,367570,null,null,143207,null,null,null,null,null,386009,9915,null,19300,null,null,null,null,null,null," "]
[" ","2017-01-31",null,null,null,null,88745,215583,7045,354673,null,null,139903,null,null,null,null,null,376223,9392,null,18811,null,null,null,null,null,null," "]
[" ","2017-02-28",null,null,null,null,82804,228001,90342,355333,null,null,136795,null,null,null,null,null,349697,9492,null,17485,null,null,null,null,null,null," "]
[" ","2017-03-31",null,null,null,null,100363,251071,203220,439785,null,null,173034,null,null,null,null,null,403808,10467,null,20190,null,null,null,null,null,null," "]
[" ","2017-04-30",null,null,null,null,77237,210687,173109,349972,null,null,140126,null,null,null,null,null,354842,10348,null,17742,null,null,null,null,null,null," "]
[" ","2017-05-31",null,null,null,null,89983,234066,220510,428500,null,null,153100,null,null,null,null,null,405134,11076,null,20256,null,null,null,null,null,null," "]
[" ","2017-06-30",null,null,null,null,88766,219596,195642,407711,null,null,144215,null,null,null,null,null,391247,10157,null,19562,null,null,null,null,null,null," "]
[" ","2017-07-31",null,null,null,null,91019,228387,118665,403396,null,null,147340,null,null,null,null,null,386960,10537,null,19348,null,null,null,null,null,null," "]
[" ","2017-08-31",null,null,null,null,97576,242970,202159,439823,null,null,160740,null,null,null,null,null,404711,11097,null,20235,null,null,null,null,null,null," "]
[" ","2017-09-30",null,null,null,null,90412,228374,208470,413493,null,null,145797,null,null,null,null,null,375785,10964,null,18789,null,null,null,null,null,null," "]
[" ","2017-10-31",null,null,null,null,91954,243935,197477,429691,null,null,151612,null,null,null,null,null,394778,16733,null,19739,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Hist_AVC","index":19,"n_rows":124,"n_cols":36,"rows_kept":124,"cut":false,"hidden":false,"merged":[[8,23,10,23],[8,24,10,24],[8,26,10,26],[8,30,8,33],[9,30,10,30],[9,31,10,31],[9,32,10,32],[9,33,10,33],[1,1,1,2],[1,4,1,5],[8,15,8,16],[9,15,10,15],[9,21,9,22],[8,19,8,22],[9,3,10,3],[9,4,10,4],[9,5,10,5],[9,6,10,6],[9,19,9,20],[8,3,8,5],[8,10,10,10],[8,11,10,11],[8,12,10,12],[8,13,10,13],[8,18,10,18],[2,1,2,11],[3,1,3,11],[8,1,10,1],[8,2,10,2],[8,6,8,9],[9,16,10,16],[9,7,10,7],[9,8,10,8],[9,9,10,9]]}
[" "," "," "," "," "," "," "," "," "," ",{"$f":"+Tarifa!K27","v":3.2500203415360884},{"$f":"+Tarifa!L27","v":3.2500203415360884},{"$f":"+Tarifa!M27","v":4.3207416705511367E-3},{"$f":"+Tarifa!N27","v":3.5096211545982527E-3}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","PASSAGEIROS AVC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null," "]
[" ",{"$f":"+Apresentação!B2","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","CONTROLADORIA GERAL DO MUNICIPIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS DE CHAPECÓ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null," "]
[" "]
[" ","HISTÓRICO DE PASSAGEIROS - AUTO VIAÇÃO CHAPECÓ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","Mês","E","TARIFAS",null,null,"Passageiros Pagantes",null,null,null,"Soma","Passag. Equival.","Gratuid","Passag. Transport",null,"Média Passageiros",null,null,"Km Program","Km Ocioso",null,null,null,"KM Total","Média KM",null,"IPK",null," ",null,"Média Passageiros",null,null,null,null," "]
[" ",null,null,"ANT VT","EMB ","EST","Antecip (comum)","Embarc (cobrador)","Estudant","Vale Transp",null,null,null,null," ","Pagantes","Equivalent",null,null,"Realizado",null,"Calculado",null,null,null,null,null,null," ",null,{"$f":"+G10","v":"Antecip (comum)"},{"$f":"+H10","v":"Embarc (cobrador)"},{"$f":"+I10","v":"Estudant"},{"$f":"+J10","v":"Vale Transp"},null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KM","%","KM","%",null,null,null,null,null," ",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2009-12-31",{"$f":"IF(G13=0,0,1)","v":1},2.0299999999999998,2.2999999999999998,1,88665,274584,64075,359475,{"$f":"+G13+H13+I13+J13","v":786799},{"$f":"((+G13+J13)*D13+H13*E13+I13*F13)/D13","v":790809.06403940893},100793,{"$f":"+L13+M13","v":891602.06403940893},null,null,null,null,324729.40000000002,null,null,{"$f":"ROUND(+S13*W13,0)","v":16236},{"$f":"IF(U13>0.05,0.05,IF(U13=0,0.05,U13))","v":0.05},{"$f":"+S13+T13","v":324729.40000000002},null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-01-31",1,{"$f":"+D13","v":2.0299999999999998},{"$f":"+E13","v":2.2999999999999998},{"$f":"+F13","v":1},83998,230840,2492,319984,637314,{"$f":"((+G14+J14)*D14+H14*E14+I14*F14)/D14","v":666752.44334975374},69576,736328.44334975374,null,null,null,null,293056.3,null,null,14653,0.05,293056.3,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-02-28",1,2.0299999999999998,2.2999999999999998,1,71265,206546,35689,272840,586340,595703.42364532023,65838,661541.42364532023,null,null,null,null,284151.3,null,null,14208,0.05,284151.3,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-03-31",1,2.0299999999999998,2.2999999999999998,1,121814,244148,149419,391291,906672,863331.30541871919,121739,985070.30541871919,null,null,null,null,338954.6,null,null,16948,0.05,338954.6,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-04-30",1,2.0299999999999998,2.2999999999999998,1,113107,206508,134204,356390,810209,769581.92610837438,108584,878165.92610837438,null,null,null,null,311440.7,null,null,15572,0.05,311440.7,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-05-31",1,2.0299999999999998,2.2999999999999998,1,119188,212984,145197,381363,858732,813388.53694581287,109896,923284.53694581287,null,null,null,null,325026.40000000002,null,null,16251,0.05,325026.40000000002,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-06-30",1,2.0299999999999998,2.2999999999999998,1,117715,202987,136514,372332,829548,787280.54679802957,111380,898660.54679802957,null,null,null,null,317712,null,null,15886,0.05,317712,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-07-31",1,2.0299999999999998,2.2999999999999998,1,122252,211052,84882,383025,801211,786213.74876847293,103473,889686.74876847293,null,null,null,null,328781.09999999998,null,null,16439,0.05,328781.09999999998,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-08-31",1,2.0299999999999998,2.2999999999999998,1,118771,217312,135095,373777,844955,805312.82758620696,111324,916636.82758620696,null,null,null,null,323966.11,null,null,16198,0.05,323966.11,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-09-30",1,2.0299999999999998,2.2999999999999998,1,115997,211995,138424,370783,837199,795160.54187192116,113486,908646.54187192116,null,null,null,null,322640,null,null,{"$f":"ROUND(+S22*W22,0)","v":16132},{"$f":"IF(U22>0.05,0.05,IF(U22=0,0.05,U22))","v":0.05},322640,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-10-31",1,2.0299999999999998,2.2999999999999998,1,111756,211401,130119,362244,815520,777616.40394088672,110715,888331.40394088672,null,null,null,null,317752.5,null,null,15888,0.05,317752.5,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-11-30",1,2.0299999999999998,2.2999999999999998,1,110343,209761,133725,360129,813958,774006.630541872,113670,887676.630541872,null,null,null,null,306854.8,null,null,15343,0.05,306854.8,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-12-31",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-01-31",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-02-28",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-03-31",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-04-30",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-05-31",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-06-30",0,{"$f":"+D30","v":2.0299999999999998},{"$f":"+E30","v":2.2999999999999998},{"$f":"+F30","v":1},null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-07-31",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-08-31",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-09-30",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-10-31",1,2.0299999999999998,2.2999999999999998,1,123119,281402,148237,402538,955296,917510.00492610852,83549,1001059.0049261085,null,null,null,null,333917,9351,{"$f":"IF(S35=0,0,+T35/S35)","v":2.800396505718487E-2},{"$f":"ROUND(+S35*W35,0)","v":16696},0.05,{"$f":"+S35+V35","v":350613},null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-11-30",1,2.0299999999999998,2.2999999999999998,1,114818,214475,146066,381672,857031,811444.92610837449,84383,895827.92610837449,null,null,null,null,306234,9812,3.2040857644807567E-2,15312,0.05,{"$f":"+S36+V36","v":321546},null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-12-31",1,2.0299999999999998,2.2999999999999998,1,113758,243013,89965,369040,815776,802450.6600985222,83169,885619.6600985222,null,null,null,null,321413,9121,2.8377819192129752E-2,16071,0.05,337484,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2012-01-31",1,2.0299999999999998,2.2999999999999998,1,114494,220687,1731,332682,669594,698068.16748768475,78636,{"$f":"+K38+M38","v":748230},null,null,null,null,303107,8465,2.7927431567070376E-2,15155,0.05,318262,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2012-02-29",1,2.0299999999999998,2.2999999999999998,1,114801,232993,62058,344221,754073,753574.6600985222,78039,832112,null,null,null,null,293581,8624,2.9375197986245705E-2,14679,0.05,308260,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2012-03-31",1,2.0299999999999998,2.2999999999999998,1,126574,241310,176186,399739,943809,886509.55172413797,92003,1035812,null,null,null,null,327754,10898,3.3250547666847693E-2,16388,0.05,344142,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2012-04-30",1,2.0299999999999998,2.2999999999999998,1,109670,213877,153926,360309,837782,788128.31034482748,83876,921658,null,null,null,null,299461,9896,3.3046039384093423E-2,14973,0.05,314434,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2012-05-31",1,2.0299999999999998,2.2999999999999998,1,121952,226312,175312,404086,927662,868811.20197044336,91437,1019099,null,null,null,null,325409,9087,2.7924857640692174E-2,16270,0.05,341679,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2012-06-30",1,2.0299999999999998,2.2999999999999998,1,110235,209395,147748,368096,835474,788358.83251231536,81012,916486,null,null,null,null,307422,8466,2.7538692741573473E-2,15371,0.05,322793,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2012-07-31",1,2.0299999999999998,2.2999999999999998,1,115559,218969,96048,384786,815362,795752.24137931038,81057,896419,null,null,null,null,307422,8466,2.7538692741573473E-2,15371,0.05,322793,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2012-08-31",{"$f":"IF(G45=0,0,1)","v":1},2.0299999999999998,2.2999999999999998,1,122395,229825,174809,404320,{"$f":"+G45+H45+I45+J45","v":931349},873220.66502463061,91555,1022904,null,null,null,null,326873,10839,3.3159667516130115E-2,16344,0.05,343217,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2012-09-30",1,2.0299999999999998,2.2999999999999998,1,{"$f":"105244","v":105244},204655,148785,354280,812964,764692.22660098516,{"$f":"83118*1","v":83118},896082,null,null,null,null,297893,8465,2.8416243416260201E-2,14895,0.05,312788,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2012-10-31",1,2.0299999999999998,2.2999999999999998,1,116797,220817,167641,401655,906910,851220.52216748765,87859,994769,null,null,null,null,323920,10015,3.091812793282292E-2,16196,0.05,340116,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2012-11-30",1,2.2000000000000002,2.5,{"$f":"+D48/2","v":1.1000000000000001},108098,206581,153777,373290,841746,793027.63636363635,84585,926331,null,null,null,null,305611,9199,3.0100356335341333E-2,15281,0.05,320892,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2012-12-31",1,{"$f":"+D48","v":2.2000000000000002},{"$f":"+E48","v":2.5},1.1000000000000001,94178,214798,74071,323586,706633,698888.13636363635,72680,779313,null,null,null,null,296397,8462,2.8549546722807587E-2,14820,0.05,311217,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2013-01-31",1,2.2000000000000002,2.5,1.1000000000000001,105901,217749,1934,331084,656668,685394.04545454541,72864,729532,null,null,null,null,308249,8721,2.8292062585766702E-2,15412,0.05,323661,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2013-02-28",1,2.2000000000000002,2.5,1.1000000000000001,97742,222306,62139,328536,710723,709967.95454545447,70603,781326,null,null,null,null,278017,9148,3.2904462676742789E-2,13901,0.05,291918,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2013-03-31",1,2.2000000000000002,2.5,1.1000000000000001,219007,104444,146374,369407,839232,780287.36363636365,79148,918380,null,null,null,null,305141,9084,2.9769844104856443E-2,15257,0.05,320398,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2013-04-30",1,2.2000000000000002,2.5,1.1000000000000001,111381,223309,159681,399302,893673,844283.72727272729,87009,980682,null,null,null,null,319719,9708,3.0364163531100746E-2,15986,0.05,335705,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2013-05-31",1,2.2000000000000002,2.5,1.1000000000000001,211872,{"$f":"103325","v":103325},153464,382756,851417,788774.77272727271,{"$f":"80963","v":80963},932380,null,null,null,null,313949,8566,2.728468636625694E-2,15697,0.05,329646,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2013-06-30",1,2.2000000000000002,{"$f":"+E54","v":2.5},1.1000000000000001,99323,202910,148323,369589,820145,773653.04545454553,76839,896984,null,null,null,null,299712,8679,2.8957799487508009E-2,14986,0.05,314698,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2013-07-31",1,2.2000000000000002,2.4,1.1000000000000001,105900,216617,91952,395602,810071,783787.45454545459,93241,903312,null,null,null,null,326538,8917,2.7307694663408242E-2,16327,0.05,342865,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2013-08-31",1,2.2000000000000002,{"$f":"+E56","v":2.4},1.1000000000000001,102294,217492,144718,382213,846717,794130,98141,944858,null,null,null,null,326538,8917,2.7307694663408242E-2,16327,0.05,342865,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2013-09-30",1,2.2000000000000002,{"$f":"+E57","v":2.4},1.1000000000000001,94823,203914,153147,366683,818567,760531.13636363635,96766,915333,null,null,null,null,318879,9712,3.0456693604784261E-2,15944,0.05,334823,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2013-10-31",1,2.2000000000000002,{"$f":"+E58","v":2.4},1.1000000000000001,107511,257435,168028,406073,939047,878436.18181818177,111362,1050409,null,null,null,null,360062,10264,2.850620170970555E-2,18003,0.05,378065,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2013-11-30",1,2.2000000000000002,2.4,1.1000000000000001,91735,208808,155126,353691,809360,750779.54545454541,106429,915789,null,null,null,null,314402,9420,2.9961641465385082E-2,15720,0.05,330122,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2013-12-31",1,2.2000000000000002,2.4,1.1000000000000001,80978,213037,76144,309450,679609,660904,{"$f":"778849-679609","v":99240},778849,null,null,null,null,303577,9213,3.0348148904561282E-2,15179,0.05,318756,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2014-01-31",1,2.2000000000000002,2.4,1.1000000000000001,87196,207455,22209,313433,630293,638048.04545454541,{"$f":"732088-630293","v":101795},732088,null,{"$f":"+AE62+AF62+AG62+AH62","v":804071},{"$f":"ROUND((AE62*D62+AF62*E62+AG62*F62+AH62*D62)/D62,0)","v":760388},null,322799,{"$f":"332599-322799","v":9800},3.035944968850585E-2,16140,0.05,338939,{"$f":"IF($C62=0,0,ROUND(SUM(X51:X62)/12,0))","v":331567},null,{"$f":"IF(Q62=0,0,+Q62/Y62)","v":2.2933162829835299},null," ",null,{"$f":"IF($C62=0,0,ROUND(SUM(G51:G62)/12,0))","v":117480},{"$f":"IF($C62=0,0,ROUND(SUM(H51:H62)/12,0))","v":198421},{"$f":"IF($C62=0,0,ROUND(SUM(I51:I62)/12,0))","v":123442},{"$f":"IF($C62=0,0,ROUND(SUM(J51:J62)/12,0))","v":364728},null," "]
[" ","2014-02-28",1,2.2000000000000002,2.4,1.1000000000000001,89142,228423,77465,325270,720300,702333.22727272729,{"$f":"823274-720300","v":102974},823274,null,804870,760595,null,295281,9936,3.3649303544759063E-2,14764,0.05,310045,333077,null,2.2835410430621148,null," ",null,116764,198931,124719,364456,null," "]
[" ","2014-03-31",1,2.2000000000000002,2.4,1.1000000000000001,85584,221582,142353,349823,799342,748309.31818181812,{"$f":"910152-799342","v":110810},910152,null,801545,758325,null,316132,9379,2.9667986790328092E-2,15807,0.05,331939,334039,null,2.2701690521166689,null," ",null,105645,208692,124384,362824,null," "]
[" ","2014-04-30",1,2.2000000000000002,2.4,1.1000000000000001,83256,207794,168047,350984,810081,744947.86363636365,{"$f":"919796-810081","v":109715},919796,null,794578,750892,null,313840,9682,3.0850114708131531E-2,15692,0.05,329532,333525,null,2.2513814556629939,null," ",null,103301,207399,125081,358797,null," "]
[" ","2014-05-31",1,2.2000000000000002,2.4,1.1000000000000001,87140,216149,165926,365998,835213,771899.90909090918,{"$f":"948837-835213","v":113624},948837,null,793229,749878,null,329702,9029,2.738533584873613E-2,16485,0.05,346187,334903,null,2.2390901246032433,null," ",null,92907,216801,126120,357401,null," "]
[" ","2014-06-30",1,2.2000000000000002,2.4,1.1000000000000001,79133,194543,146833,332282,752791,697060.22727272729,{"$f":"852210-752791","v":99419},852210,null,787616,744264,null,315546,9068,{"$f":"IF(S67=0,0,+T67/S67)","v":2.8737489938075591E-2},15777,0.05,331323,336288,null,2.213174421924065,null," ",null,91224,216104,125996,354292,null," "]
[" ","2014-07-31",1,2.2000000000000002,2.4,1.1000000000000001,91480,228764,108452,377509,806205,772775.72727272718,{"$f":"920459-806205","v":114254},920459,null,787294,743346,null,339315,9044,2.6653699364896925E-2,16966,0.05,356281,337406,null,2.2031202764621849,null," ",null,90023,217116,127371,352784,null," "]
[" ","2014-08-31",1,2.2000000000000002,2.4,1.1000000000000001,83861,220051,147984,360669,812565,758577.63636363647,{"$f":"923709-812565","v":111144},923709,null,784449,740385,null,316475,8139,2.5717671222055455E-2,15824,0.05,332299,336526,null,2.2000826087731706,null," ",null,88487,217330,127643,350989,null," "]
[" ","2014-09-30",1,2.2000000000000002,2.4,1.1000000000000001,86291,218961,174038,373694,852984,785870.54545454553,{"$f":"963501-852984","v":110517},963501,null,787317,742496,null,332222,8530,2.5675602458596961E-2,16611,0.05,348833,337693,null,2.1987307998685197,null," ",null,87776,218584,129384,351573,null," "]
[" ","2014-10-31",1,2.2000000000000002,2.4,1.1000000000000001,88311,222399,167071,390859,868640,805322.59090909094,{"$f":"989826-868640","v":121186},989826,null,781449,736403,null,337778,8147,2.4119392026715772E-2,16889,0.05,354667,335744,null,2.1933467165459399,null," ",null,86176,215664,129304,350305,null," "]
[" ","2014-11-30",{"$f":"IF(G72=0,0,1)","v":1},2.2000000000000002,2.4,1.1000000000000001,79367,195337,152048,352067,778819,720552.90909090906,{"$f":"887709-778819","v":108890},887709,null,778904,733884,null,307949,8830,2.8673579066663638E-2,15397,0.05,323346,335179,null,2.1895285802511495,null," ",null,85145,214541,129048,350170,null," "]
[" ","2014-12-31",{"$f":"IF(G73=0,0,1)","v":1},2.4700000000000002,2.7,{"$f":"+F72","v":1.1000000000000001},73597,203348,66520,321880,665345,647384.53036437242,{"$f":"771545-665345","v":106200},771545,null,777716,726486,null,314186,8205,2.6115103792021286E-2,15709,0.05,329895,336107,null,2.161472388257311,null," ",null,84530,213734,128246,351206,null," "]
[" ","2015-01-31",{"$f":"IF(G74=0,0,1)","v":1},{"$f":"+D73","v":2.4700000000000002},{"$f":"+E73","v":2.7},{"$f":"+F73","v":1.1000000000000001},72091,185279,1482,302649,561501,577931.70040485822,{"$f":"657139-561501","v":95638},657139,null,771982,721538,null,296176,6083,2.053846361622819E-2,14809,0.05,310985,333778,null,2.1617302518440402,null," ",null,83271,211886,126518,350307,null," "]
[" ","2015-02-28",1,2.4700000000000002,2.7,{"$f":"+F74","v":1.1000000000000001},70267,212300,52577,321990,657134,647740.68421052629,{"$f":"752652-657134","v":95518},752652,null,766718,717300,null,280956,8657,3.0812653938695027E-2,14048,0.05,295004,332524,null,2.1571375299226521,null," ",null,81698,210542,124444,350034,null," "]
[" ","2015-03-31",1,2.4700000000000002,2.7,1.1000000000000001,81699,225674,169490,389421,866284,793289.55465587042,{"$f":"1834+3+1019+20203+20+7330+89270+582+721","v":120982},987266,null,772297,721656,null,333409,9899,2.9690260310909423E-2,16670,0.05,350079,334036,null,2.1604138476092398,null," ",null,81374,210883,126706,353334,null," "]
[" ","2015-04-30",1,2.4700000000000002,2.7,1.1000000000000001,92432,192326,144713,349418,{"$f":"+G77+H77+I77+J77","v":778889},716531.98380566796,109393,888282,null,769697,720014,null,308724,8528,2.762337881084723E-2,15436,0.05,324160,333588,null,2.1583929877573533,null," ",null,82139,209594,124761,353203,null," "]
[" ","2015-05-31",1,2.4700000000000002,2.7,1.1000000000000001,72432,187378,152245,366279,778334,{"$f":"((+G78+J78)*D78+H78*E78+I78*F78)/D78","v":711338.57085020246},{"$f":"1638+638+17758+46+6626+79885+1787+1+646","v":109025},887359,null,764957,715684,null,313651,9876,3.1487226248282325E-2,15683,0.05,329334,332184,null,2.154480649278713,null," ",null,80913,207197,123621,353226,null," "]
[" ","2015-06-30",1,2.4700000000000002,2.7,1.1000000000000001,73400,187520,146365,364516,771801,708080.1700404858,{"$f":"714+2608+77311+6639+53+18077+784+1740","v":107926},879727,null,766542,717236,null,311301,8963,2.8792069411919655E-2,15565,0.05,326866,331812,null,2.1615734210938724,null," ",null,80436,206611,123582,355913,null," "]
[" ","2015-07-31",1,2.4700000000000002,2.7,1.1000000000000001,76199,192226,75598,359309,703332,679300.71255060728,{"$f":"1582+886+17815+72+5712+75653+2921+763","v":105404},808736,null,757969,709898,null,314989,9410,2.9874059094127096E-2,15749,0.05,330738,329684,null,2.1532679778211863,null," ",null,79162,203567,120844,354396,null," "]
[" ","2015-08-31",1,2.67,2.9,1.1000000000000001,67484,192080,116566,350594,726724,674727.66292134835,111775,838499,null,750816,698632,null,315134,9749,3.0936046253339847E-2,15757,0.05,330891,329567,null,2.1198481644096647,null," ",null,77798,201236,118226,353556,null," "]
[" ","2015-09-30",1,2.67,2.9,1.1000000000000001,60905,181169,115697,359320,717091,664665.7490636704,107983,825074,null,739491,689895,null,313546,9669,3.0837580450715364E-2,15677,0.05,329223,327932,null,2.1037745630191624,null," ",null,75682,198086,113364,352359,null," "]
[" ","2015-10-31",1,2.67,2.9,1.1000000000000001,53600,191374,103559,351956,700489,656080.15730337077,104855,805344,null,725479,678772,null,319147,9498,2.9760580547521988E-2,15957,0.05,335104,326302,null,2.0801956469773399,null," ",null,72789,195501,108072,349117,null," "]
[" ","2015-11-30",1,2.67,2.9,1.1000000000000001,47840,190679,102282,333524,674325,630607.18352059927,102914,777239,null,716771,672469,null,307218,9065,2.9506734631434356E-2,15361,0.05,322579,326238,null,2.0612834801586573,null," ",null,70162,195113,103925,347571,null," "]
[" ","2015-12-31",1,2.67,2.9,1.1000000000000001,44042,202853,43986,285962,576843,568452.8014981274,95894,672737,null,709396,666195,null,305242,8911,2.9193230289409716E-2,15262,0.05,320504,325456,null,2.0469587286760729,null," ",null,67699,195072,102047,344578,null," "]
[" ","2016-01-31",1,2.67,2.9,1.1000000000000001,40262,193760,897,209768,444687,460850.48689138581,86920,531607,null,699661,656549,null,287591,8219,2.8578780281719524E-2,14380,0.05,301971,324704,null,2.0219923376367399,null," ",null,65047,195778,101998,336838,null," "]
[" ","2016-02-29",1,2.67,2.9,1.1000000000000001,41548,211604,31169,234099,518420,518320.22097378271,93006,611426,null,688102,646034,null,287060,8750,3.0481432453145683E-2,14353,0.05,301413,325239,null,1.986336201992996,null," ",null,62654,195720,100214,329514,null," "]
[" ","2016-03-31",1,2.67,2.9,1.1000000000000001,57938,221202,151836,294237,725213,654986.01123595505,116201,841414,null,676347,635112,null,326871,9580,2.9308198035310568E-2,16344,0.05,343215,324667,null,1.9561951168427958,null," ",null,60674,195348,98743,321582,null," "]
[" ","2016-04-30",1,2.67,2.9,1.1000000000000001,53267,199570,141756,274740,669333,603169.77153558051,108041,777374,null,667216,626179,null,309541,9077,2.932406369430867E-2,15477,0.05,325018,324738,null,1.9282590888654854,null," ",null,57410,195951,98496,315359,null," "]
[" ","2016-05-31",1,2.67,2.9,1.1000000000000001,63791,194704,161876,332106,752477,674063.74157303374,111044,863521,null,665062,623605,null,320716,9008,2.8087154990708289E-2,16036,0.05,336752,325356,null,1.9166851080047702,null," ",null,56690,196562,99299,312511,null," "]
[" ","2016-06-30",1,2.67,2.9,1.1000000000000001,65890,195635,161890,345345,768760,690418.70786516857,111719,880479,null,664808,622648,null,322847,9777,3.0283694753242246E-2,16142,0.05,338989,326366,null,1.907821280402983,null," ",null,56064,197238,100593,310913,null," "]
[" ","2016-07-31",1,2.67,2.9,1.1000000000000001,65896,188901,69393,318120,642310,617778.24719101132,108944,751254,null,659723,617843,null,301428,9107,3.0212853484082435E-2,15071,0.05,316499,325180,null,1.9000030752198782,null," ",null,55205,196961,100076,307481,null," "]
[" ","2016-08-31",1,2.67,2.9,1.1000000000000001,67405,200859,161014,347192,776470,699093.81647940073,116358,892828,null,663869,619875,null,325501,10109,3.1056740225068432E-2,16275,0.05,341776,326087,null,1.9009497465400338,null," ",null,55199,197693,103780,307197,null," "]
[" ","2016-09-30",1,2.67,2.9,1.1000000000000001,65164,184980,161777,332123,744044,664851.30711610487,115860,859904,null,{"$f":"+AE94+AF94+AG94+AH94","v":666115},619890,null,309125,10711,3.4649413667610193E-2,15456,0.05,324581,325700,null,1.9032545287073994,null," ",null,55554,198010,107620,304931,null," "]
[" ","2016-10-31",{"$f":"IF(G95=0,0,1)","v":1},2.67,2.9,1.1000000000000001,64915,187456,142128,309789,704288,636862.5018726592,113606,817894,null,666432,618289,null,303226,10411,3.4334127020769989E-2,15161,0.05,318387,324307,null,1.9064929218302411,null," ",null,56497,197684,110834,301417,null," "]
[" ","2016-11-30",{"$f":"IF(G96=0,0,1)","v":1},2.67,2.9,1.1000000000000001,61627,177110,115149,312216,666102,613649.32958801498,113117,779219,null,665745,616874,null,291263,10049,3.4501464312322538E-2,14563,0.05,305826,322911,null,1.9103530074850346,null," ",null,57645,196553,111906,299641,null," "]
[" ","2016-12-31",{"$f":"IF(G97=0,0,1)","v":1},2.98,3.25,1.1000000000000001,61443,180604,55708,298625,596380,577598.80536912754,104307,700687,null,667375,613801,null,303041,9915,3.2718345042420001E-2,15152,0.05,318193,322718,null,1.9019732397944955,null," ",null,59096,194699,112883,300697,null," "]
[" ","2017-01-31",{"$f":"IF(G98=0,0,1)","v":1},2.98,3.25,1.1000000000000001,65395,175130,5237,290703,536465,549028.60402684566,102571,639036,null,675021,621078,null,294128,9392,3.1931676005004621E-2,14706,0.05,308834,323290,null,1.9211172631383588,null," ",null,61190,193146,113244,307441,null," "]
[" ","2017-02-28",1,2.98,3.25,1.1000000000000001,60393,185640,74488,290249,610770,580597.30201342294,101705,712475,null,682717,626301,null,277151,9492,{"$f":"IF(S99=0,0,+T99/S99)","v":3.4248478266360217E-2},{"$f":"ROUND(+S99*W99,0)","v":13858},0.05,291009,322423,null,1.9424823911445523,null," ",null,62760,190983,116854,312120,null," "]
[" ","2017-03-31",1,2.98,3.25,1.1000000000000001,73013,204237,159513,358102,794865,712737.33221476513,128913,923778,null,688523,631575,null,319483,10467,3.2762306601603217E-2,15974,0.05,{"$f":"+S100+V100","v":335457},321777,null,1.9627723547674321,null," ",null,64017,189569,117494,317443,null," "]
[" ","2017-04-30",1,2.98,3.25,1.1000000000000001,56638,171732,138899,285794,653063,580995.05369127507,103409,756472,null,687167,630159,null,281747,10348,3.6727986455933871E-2,14087,0.05,295834,319345,null,1.9732859446679922,null," ",null,64298,187249,117256,318364,null," "]
[" ","2017-05-31",1,2.98,3.25,1.1000000000000001,65999,189360,175868,350517,781744,687950.49664429529,113206,{"$f":"+K102+M102","v":894950},null,689606,631822,null,320809,11076,3.4525215938455589E-2,16040,0.05,336849,319353,null,1.9784439162932554,null," ",null,64482,186804,118422,319898,null," "]
[" ","2017-06-30",1,2.98,3.25,1.1000000000000001,64502,178964,155552,334298,733316,651397.38255033561,105147,838463,null,686651,629074,null,310105,10157,3.2753422227955048E-2,15505,0.05,325610,318238,null,1.976740678360221,null," ",null,64366,185414,117894,318977,null," "]
[" ","2017-07-31",1,2.98,3.25,1.1000000000000001,67033,186942,94376,331209,679560,636958.47651006712,107693,787253,null,689756,630851,null,306222,10537,3.4409676639823396E-2,15311,0.05,321533,318657,null,1.9797180039980293,null," ",null,64461,185251,119976,320068,null," "]
[" ","2017-08-31",1,2.98,3.25,1.1000000000000001,72073,199663,158692,359098,789526,707501.85570469813,117481,907007,null,690844,632052,null,320386,11097,3.4636344908953572E-2,16019,0.05,336405,318210,null,1.9862732158008862,null," ",null,64850,185152,119782,321060,null," "]
[" ","2017-09-30",1,2.98,3.25,1.1000000000000001,66138,187105,165518,337634,756395,668926.71476510074,105413,861808,null,691874,632902,null,302108,10964,3.6291657288122128E-2,15105,0.05,317213,317596,null,1.9927895817327674,null," ",null,64931,185329,120094,321520,null," "]
[" ","2017-10-31",1,2.98,3.25,1.1000000000000001,67714,202795,155757,351467,777733,697844.2382550335,110326,888059,null,697994,638421,null,312683,16733,5.3514262048144606E-2,{"$f":"ROUND(+S107*W107,0)","v":15634},0.05,328317,318423,null,2.0049462507419378,null," ",null,65164,186607,121230,324993,null," "]
[" ","2017-11-30",1,2.98,3.25,1.1000000000000001,55387,187085,134948,295812,673232,605047.67449664429,113767,786999,null,698588,{"$f":"IF($C108=0,0,ROUND(SUM(L97:L108)/12,0))","v":638049},null,290940,10082,3.4653193098233316E-2,14547,0.05,305487,318395,null,2.0039542078236154,null," ",null,{"$f":"IF($C108=0,0,ROUND(SUM(G97:G108)/12,0))","v":64644},187438,122880,323626,null," "]
[" ",{"$f":"+B108+32-DAY(B108+32)","v":"2017-12-31"},1,2.98,3.25,1.1000000000000001,52125,198527,69601,270112,{"$f":"+G109+H109+I109+J109","v":590365},564442.98993288598,105162,695527,null,698087,636952,null,304133,11497,3.7802540335971434E-2,15207,0.05,319340,318491,null,1.999905805815549,null," ",null,63868,188932,124037,321250,null," "]
[" ",{"$f":"+B109+32-DAY(B109+32)","v":"2018-01-31"},{"$f":"IF(G110=0,0,1)","v":1},2.98,3.25,1.1000000000000001,57712,191370,3904,277944,{"$f":"+G110+H110+I110+J110","v":530930},{"$f":"((+G110+J110)*D110+H110*E110+I110*F110)/D110","v":545805.96644295298},103274,634204,null,697624,636684,null,293608,10304,{"$f":"IF(S110=0,0,+T110/S110)","v":3.5094411596414264E-2},14680,0.05,{"$f":"+S110+V110","v":308288},318445,null,{"$f":"IF(Q110=0,0,+Q110/Y110)","v":1.9993531065019077},null," ",null,63227,190285,123926,320186,null," "]
[" ","2018-02-28",1,2.98,3.25,1.1000000000000001,54665,197351,39630,272484,564130,557009.31879194628,106684,670814,null,693739,634718,null,266242,10394,3.9039670675550815E-2,13312,0.05,279554,317491,null,1.9991684803663725,null," ",null,62750,191261,121022,318706,null," "]
[" ","2018-03-31",1,2.98,3.25,1.1000000000000001,59553,208929,157568,313796,739846,659370.49328859057,120407,{"$f":"+K112+M112","v":860253},null,689153,630271,null,315027,11761,3.7333307938684619E-2,15751,0.05,330778,317101,null,1.9876033188164024,null," ",null,61628,191652,120859,315014,null," "]
[" ","2018-04-30",0,2.98,3.25,1.1000000000000001,null,null,null,null,0,0,null,0,null,0,0,null,null,null,0,0,0.05,0,0,null,0,null," ",null,0,0,0,0,null," "]
[" ","2018-05-31",0,2.98,3.25,1.1000000000000001,null,null,null,null,0,0,null,0,null,0,0,null,null,null,0,0,0.05,0,0,null,0,null," ",null,0,0,0,0,null," "]
[" ","2018-06-30",0,2.98,3.25,1.1000000000000001,null,null,null,null,0,0,null,0,null,0,0,null,null,null,0,0,0.05,0,0,null,0,null," ",null,0,0,0,0,null," "]
[" ","2018-07-31",0,2.98,3.25,1.1000000000000001,null,null,null,null,0,0,null,0,null,0,0,null,null,null,0,0,0.05,0,0,null,0,null," ",null,0,0,0,0,null," "]
[" ","2018-08-31",0,2.98,3.25,1.1000000000000001,null,null,null,null,0,0,null,0,null,0,0,null,null,null,0,0,0.05,0,0,null,0,null," ",null,0,0,0,0,null," "]
[" ","2018-09-30",0,2.98,3.25,1.1000000000000001,null,null,null,null,0,0,null,0,null,0,0,null,null,null,0,0,0.05,0,{"$f":"IF($C118=0,0,ROUND(SUM(X107:X118)/12,0))","v":0},null,0,null," ",null,0,0,0,0,null," "]
[" ","2018-10-31",0,2.98,3.25,1.1000000000000001,null,null,null,null,0,0,null,0,null,0,0,null,null,null,0,0,0.05,0,{"$f":"IF($C119=0,0,ROUND(SUM(X108:X119)/12,0))","v":0},null,0,null," ",null,0,0,0,0,null," "]
[" ","2018-11-30",0,2.98,3.25,1.1000000000000001,null,null,null,null,0,0,null,0,null,0,0,null,null,null,0,0,0.05,0,{"$f":"IF($C120=0,0,ROUND(SUM(X109:X120)/12,0))","v":0},null,0,null," ",null,0,0,0,0,null," "]
[" ","2018-12-31",0,2.98,3.25,1.1000000000000001,null,null,null,null,0,0,null,0,null,0,0,null,null,null,0,0,0.05,0,{"$f":"IF($C121=0,0,ROUND(SUM(X110:X121)/12,0))","v":0},null,0,null," ",null,0,0,0,0,null," "]
[" ","2019-01-31",0,2.98,3.25,1.1000000000000001,null,null,null,null,0,0,null,0,null,0,0,null,null,null,0,0,0.05,0,{"$f":"IF($C122=0,0,ROUND(SUM(X111:X122)/12,0))","v":0},null,0,null," ",null,0,0,0,0,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Hist_TTT","index":20,"n_rows":138,"n_cols":49,"rows_kept":138,"cut":false,"hidden":false,"merged":[[9,44,10,44],[9,45,10,45],[9,46,10,46],[6,39,10,39],[8,30,8,33],[9,30,10,30],[9,31,10,31],[9,32,10,32],[9,33,10,33],[8,12,10,12],[8,13,10,13],[9,9,10,9],[9,43,10,43],[8,23,10,23],[6,38,10,38],[9,41,10,41],[9,19,9,20],[9,21,9,22],[8,15,8,16],[8,24,10,24],[8,26,10,26],[8,18,10,18],[8,19,8,22],[9,16,10,16],[9,15,10,15],[1,1,1,2],[1,4,1,5],[2,1,2,11],[3,1,3,11],[8,1,10,1],[8,2,10,2],[8,3,8,5],[8,6,8,9],[8,10,10,10],[9,3,10,3],[9,4,10,4],[9,5,10,5],[9,6,10,6],[9,7,10,7],[9,8,10,8],[8,11,10,11]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","PASSAGEIROS TTT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null," "]
[" ",{"$f":"+Apresentação!B2","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","CONTROLADORIA GERAL DO MUNICIPIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS DE CHAPECÓ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","HISTÓRICO DE PASSAGEIROS - TRANSPORTE TIQUIN LTDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null," ",null,null,"% de Médias  Embarc s/ (Antecip + Vale Transp)","% s/ Valores mensais Embarc s/ (Antecip + Vale Transp)"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","Mês","E","TARIFAS",null,null,"Passageiros Pagantes",null,null,null,"Soma","Passag. Equivalentes","Gratuidade","Passag. Transport",null,"Média Passageiros",null,null,"Km Program","Km Ocioso",null,null,null,"KM Total","Média KM Total",null,"IPK",null," ",null,"Média Passageiros",null,null,null,null," "]
[" ",null,null,"ANT VT","EMB ","EST","Antecip (comum) ","Embarc  (cobrador)","Estudant","Vale Transp",null,null,null,null," ","Pagantes","Equivalent",null,null,"Realizado",null,"Calculado",null,null,null,null,null,null," ",null,{"$f":"+G10","v":"Antecip (comum) "},{"$f":"+H10","v":"Embarc  (cobrador)"},{"$f":"+I10","v":"Estudant"},{"$f":"+J10","v":"Vale Transp"},null," ",null,null,null,null,null,"Aj enbarcado",null,"Antecip (comum) ","Embarc  (cobrador)","Estudant","Vale Transp"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KM","%","KM","%",null,null,null,null,null," ",null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2009-12-31",{"$f":"IF(G13=0,0,1)","v":1},2.0299999999999998,2.2999999999999998,1,26333,51147,12135,81395,{"$f":"+G13+H13+I13+J13","v":171010},{"$f":"((+G13+J13)*D13+H13*E13+I13*F13)/D13","v":171655.63546798029},25183,{"$f":"+K13+M13","v":196193},null,null,null,null,null,null,null,{"$f":"ROUND(+S13*W13,0)","v":0},{"$f":"IF(U13>0.05,0.05,IF(U13=0,0.05,U13))","v":0.05},{"$f":"+S13+T13","v":0},null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-01-31",1,{"$f":"+D13","v":2.0299999999999998},{"$f":"+E13","v":2.2999999999999998},{"$f":"+F13","v":1},24181,43253,418,73091,140943,{"$f":"((+G14+J14)*D14+H14*E14+I14*F14)/D14","v":146483.77339901475},17960,158903,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-02-28",1,2.0299999999999998,2.2999999999999998,1,25501,45322,9408,76093,156324,157578.53201970443,20459,176783,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-03-31",1,2.0299999999999998,2.2999999999999998,1,34571,46237,32265,92732,205805,195583.83743842362,30216,236021,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-04-30",1,2.0299999999999998,2.2999999999999998,1,31050,39737,32584,82896,186267,175019.44827586209,26368,212635,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-05-31",1,2.0299999999999998,2.2999999999999998,1,32730,40469,36244,89361,198804,185796.76354679806,26952,225756,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-06-30",1,2.0299999999999998,2.2999999999999998,1,32333,38824,33492,89892,194541,182711.30541871922,27731,222272,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-07-31",1,2.0299999999999998,2.2999999999999998,1,32495,38599,23080,89956,184130,177553.31527093597,25252,209382,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-08-31",1,2.0299999999999998,2.2999999999999998,1,33117,40436,33136,91415,198104,186669.33990147783,26670,224774,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-09-30",1,2.0299999999999998,2.2999999999999998,1,29297,43597,26291,86025,185210,177668.84729064038,25570,210780,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-10-31",1,2.0299999999999998,2.2999999999999998,1,29847,46984,24768,87533,189132,182814.08866995075,27719,216851,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-11-30",1,2.0299999999999998,2.2999999999999998,1,32996,41329,34745,87144,196214,184081.72413793104,27523,223737,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2010-12-31",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-01-31",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-02-28",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-03-31",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-04-30",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-05-31",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-06-30",0,{"$f":"+D30","v":2.0299999999999998},2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-07-31",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-08-31",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-09-30",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-10-31",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,{"$f":"IF(S35=0,0,+T35/S35)","v":0},0,0.05,{"$f":"+S35+V35","v":0},null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-11-30",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,0,0,0.05,{"$f":"+S36+V36","v":0},null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2011-12-31",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,0,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2012-01-31",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,0,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2012-02-29",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,0,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2012-03-31",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,0,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2012-04-30",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,0,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2012-05-31",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,0,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2012-06-30",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,0,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," "]
[" ","2012-07-31",0,2.0299999999999998,2.2999999999999998,1,null,null,null,null,0,0,null,0,null,null,null,null,null,null,0,0,0.05,0,null,null,null,null," ",null,null,null,null,null,null," ",null," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","2012-08-31",{"$f":"IF(G45=0,0,1)","v":1},2.0299999999999998,2.2999999999999998,1,38111,45272,36376,95817,{"$f":"+G45+H45+I45+J45","v":215576},203140.61083743841,24116,239692,null,null,null,null,65230,null,0,3262,0.05,68492,null,null,null,null," ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","2012-09-30",1,2.0299999999999998,2.2999999999999998,1,34292,42852,34101,86777,198022,186419.04926108377,23178,221200,null,null,null,null,64580,null,0,3229,0.05,67809,null,null,null,null," ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","2012-10-31",1,{"$f":"+D46","v":2.0299999999999998},{"$f":"+E46","v":2.2999999999999998},{"$f":"+F46","v":1},35858,47150,39142,95455,217605,204015.95566502464,22778,240383,null,null,null,null,65230,null,0,3262,0.05,68492,null,null,null,null," ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","2012-11-30",1,2.2000000000000002,2.5,{"$f":"+D48/2","v":1.1000000000000001},34676,44070,37069,94712,210527,198002.04545454547,22597,233124,null,null,null,null,63980,null,0,3199,0.05,67179,null,null,null,null," ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","2012-12-31",1,{"$f":"+D48","v":2.2000000000000002},2.5,1.1000000000000001,34891,53456,21808,92519,202674,199059.45454545453,22856,225530,null,null,null,null,64920,null,0,3246,0.05,68166,null,null,null,null," ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","2013-01-31",1,2.2000000000000002,2.5,1.1000000000000001,35395,47738,1493,78644,163270,169033.22727272726,22853,186123,null,null,null,null,86208,null,0,4310,0.05,90518,null,null,null,null," ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","2013-02-28",1,2.2000000000000002,2.5,1.1000000000000001,32805,48388,21535,76588,179316,175146.86363636362,21552,200868,null,null,null,null,59800,null,0,2990,0.05,62790,null,null,null,null," ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","2013-03-31",1,2.2000000000000002,2.5,1.1000000000000001,34112,46429,39376,87009,206926,193569.22727272726,23385,230311,null,null,null,null,64340,null,0,3217,0.05,67557,null,null,null,null," ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","2013-04-30",1,2.2000000000000002,2.5,1.1000000000000001,36087,48091,42565,92332,219075,204350.36363636365,26358,245433,null,null,null,null,62265,null,0,3113,0.05,65378,null,null,null,null," ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","2013-05-31",1,2.2000000000000002,2.5,1.1000000000000001,33901,47499,48083,89518,219001,201436.63636363635,24417,243418,null,null,null,null,79865,null,0,3993,0.05,83858,null,null,null,null," ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","2013-06-30",1,2.2000000000000002,{"$f":"+E54","v":2.5},1.1000000000000001,33123,44668,46425,88294,212510,195388.59090909091,23170,235680,null,null,null,null,77555,null,0,3878,0.05,81433,null,null,null,null," ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","2013-07-31",1,2.2000000000000002,2.4,1.1000000000000001,34807,46577,36453,94641,212478,198485.77272727271,28511,240989,null,null,null,null,84325,null,0,4216,0.05,88541,null,null,null,null," ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","2013-08-31",1,2.2000000000000002,{"$f":"+E56","v":2.4},1.1000000000000001,33807,47274,42771,91384,215236,198148.13636363635,29556,244792,null,null,null,null,82968,null,0,4148,0.05,87116,null,null,null,null," ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","2013-09-30",1,2.2000000000000002,{"$f":"+E57","v":2.4},1.1000000000000001,30657,43276,39557,87805,201295,185450.68181818182,29436,230731,null,null,null,null,78912,null,0,3946,0.05,82858,null,null,null,null," ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","2013-10-31",1,2.2000000000000002,{"$f":"+E58","v":2.4},1.1000000000000001,34187,48087,39499,95073,216846,201468.04545454544,33087,249933,null,null,null,null,83452,null,0,4173,0.05,87625,null,null,null,null," ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","2013-11-30",1,2.2000000000000002,2.4,1.1000000000000001,29807,44412,36682,85672,196573,182269.45454545456,31660,228233,null,null,null,null,77555,null,0,3878,0.05,81433,null,null,null,null," ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","2013-12-31",1,2.2000000000000002,2.4,1.1000000000000001,30200,43637,16791,77309,167937,163508.5,29357,197294,null,null,null,null,78508,null,0,3925,0.05,82433,null,null,null,null," ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" ","2014-01-31",1,2.2000000000000002,2.4,1.1000000000000001,31150,44841,2052,78472,156515,159565.45454545456,28740,185255,null,{"$f":"IF($C62=0,0,ROUND(SUM(K51:K62)/12,0))","v":200309},{"$f":"IF($C62=0,0,ROUND(SUM(L51:L62)/12,0))","v":188232},null,82095,null,0,4105,0.05,86200,{"$f":"IF($C62=0,0,ROUND(SUM(X51:X62)/12,0))","v":79769},null,{"$f":"IF(Q62=0,0,+Q62/Y62)","v":2.3597136732314556},null," ",null,{"$f":"IF($C62=0,0,ROUND(SUM(G51:G62)/12,0))","v":32887},{"$f":"IF($C62=0,0,ROUND(SUM(H51:H62)/12,0))","v":46098},{"$f":"IF($C62=0,0,ROUND(SUM(I51:I62)/12,0))","v":34316},{"$f":"IF($C62=0,0,ROUND(SUM(J51:J62)/12,0))","v":87008},null," ",null," ",{"$f":"+AS62/(+AR62+AU62)","v":0.38448642562241964},{"$f":"+H62/(+G62+J62)","v":0.40905110288080859},null,null,null,{"$f":"ROUND(SUM(G51:G62)/12,0)","v":32887},46098,34316,87008,null," "]
[" ","2014-02-28",1,2.2000000000000002,2.4,1.1000000000000001,33700,48554,17250,81472,180976,176765,29463,210439,null,200447,188367,null,74776,null,0,3739,0.05,78515,81079,null,2.3232526301508405,null," ",null,32962,46112,33959,87415,null," ",null," ",0.38306320974937075,0.42157816135866355,null,null,null,32962,46112,33959,87415,null," "]
[" ","2014-03-31",1,2.2000000000000002,2.4,1.1000000000000001,31700,45625,33236,84281,194842,182371.72727272726,31973,226815,null,199440,187434,null,78508,null,0,3925,0.05,82433,82319,null,2.2769227031426524,null," ",null,32761,46045,33447,87188,null," ",null," ",0.38387147871178584,0.39338339900500946,null,null,null,32761,46045,33447,87188,null," "]
[" ","2014-04-30",1,{"$f":"+D64","v":2.2000000000000002},2.4,1.1000000000000001,28205,44598,37364,85081,195248,180620.36363636365,32407,227655,null,197455,185457,null,76702,null,0,3835,0.05,80537,83582,null,2.2188629130674067,null," ",null,32104,45754,33014,86584,null," ",null," ",0.38549811269884066,0.39367618240559293,null,null,null,32104,45754,33014,86584,null," "]
[" ","2014-05-31",1,2.2000000000000002,2.4,1.1000000000000001,30437,46765,36149,87527,200878,187054.86363636365,34094,234972,null,195945,184258,null,80738,null,0,4037,0.05,84775,83658,null,2.2025150015539459,null," ",null,31815,45693,32019,86418,null," ",null," ",0.38646570754357923,0.39643450544233833,null,null,null,31815,45693,32019,86418,null," "]
[" ","2014-06-30",1,2.2000000000000002,2.4,1.1000000000000001,27027,41932,32260,80800,182019,169701,29125,211144,null,193404,182117,null,76682,null,{"$f":"IF(S67=0,0,+T67/S67)","v":0},3834,0.05,80516,83582,null,2.1789021559665955,null," ",null,31307,45465,30839,85793,null," ",null," ",0.38825789923142612,0.38888219091693177,null,null,null,31307,45465,30839,85793,null," "]
[" ","2014-07-31",1,2.2000000000000002,2.4,1.1000000000000001,31709,49287,26240,89607,196843,188203.63636363635,34214,231057,null,192101,181261,null,84325,null,0,4216,0.05,88541,83582,null,2.1686607164221963,null," ",null,31049,45691,29988,85374,null," ",null," ",0.39245681695197682,0.40626957697253452,null,null,null,31049,45691,29988,85374,null," "]
[" ","2014-08-31",1,2.2000000000000002,2.4,1.1000000000000001,29769,47111,37729,85897,200506,185924.31818181818,33302,233808,null,190873,180242,null,80738,null,0,4037,0.05,84775,83387,null,2.1615119862808352,null," ",null,30712,45677,29567,84916,null," ",null," ",{"$f":"+AS69/(+AR69+AU69)","v":0.39503407479157299},{"$f":"+H69/(+G69+J69)","v":0.40730205937786385},null,null,null,{"$f":"ROUND(SUM(G58:G69)/12,0)","v":30712},{"$f":"ROUND(SUM(H58:H69)/12,0)","v":45677},{"$f":"ROUND(SUM(I58:I69)/12,0)","v":29567},{"$f":"ROUND(SUM(J58:J69)/12,0)","v":84916},null," "]
[" ","2014-09-30",1,2.2000000000000002,2.4,1.1000000000000001,31187,48006,39898,91185,210276,194691.18181818182,32149,242425,null,191622,181012,null,81142,null,0,4057,0.05,85199,83582,null,2.1656816060874351,null," ",null,30757,46071,29596,85198,null," ",null," ",0.39731792505713426,0.39229562318177363,null,null,null,30757,46071,29596,85198,null," "]
[" ","2014-10-31",1,2.2000000000000002,2.4,1.1000000000000001,31401,47454,39375,93072,211302,195928.5,35515,246817,null,191160,180550,null,84325,null,0,4216,0.05,88541,83658,null,2.1581916851944825,null," ",null,30524,46019,29586,85031,null," ",null," ",0.39824326078490763,0.38123930490949842,null,null,null,30524,46019,29586,85031,null," "]
[" ","2014-11-30",{"$f":"IF(G72=0,0,1)","v":1},2.2000000000000002,2.4,1.1000000000000001,28558,42048,36902,86535,194043,179414.54545454547,33085,227128,null,190949,180312,null,76682,null,0,3834,0.05,80516,83582,null,2.1573065971142111,null," ",null,30420,45822,29604,85103,null," ",null," ",0.39664828648840489,0.36533933427749732,null,null,null,30420,45822,29604,85103,null," "]
[" ","2014-12-31",{"$f":"IF(G73=0,0,1)","v":1},2.4700000000000002,2.7,{"$f":"+F72","v":1.1000000000000001},26724,46787,16884,78008,168403,163394.87449392711,32861,201264,null,190988,180303,null,81611,null,0,4081,0.05,85692,83853,null,2.1502271832850344,null," ",null,30131,46084,29612,85161,null," ",null," ",0.39971550497866287,0.4467307031279838,null,null,null,30131,46084,29612,85161,null," "]
[" ","2015-01-31",{"$f":"IF(G74=0,0,1)","v":1},{"$f":"+D73","v":2.4700000000000002},2.7,{"$f":"+F73","v":1.1000000000000001},27509,43109,300,74261,145179,149026.80161943319,30508,175687,null,190043,179425,null,80254,null,0,4013,0.05,84267,83692,null,2.1438727715910719,null," ",null,29827,45940,29466,84811,null," ",null," ",0.40073971981367434,0.42359241426746586,null,null,null,29827,45940,29466,84811,null," "]
[" ","2015-02-28",1,2.4700000000000002,2.7,1.1000000000000001,26501,47042,14067,76795,164405,160983.08502024293,30412,194817,null,188662,178110,null,73419,null,0,3671,0.05,77090,83574,null,2.1311651949170796,null," ",null,29227,45814,29200,84421,null," ",null," ",0.40312192031535971,0.45540969640644363,null,null,null,29227,45814,29200,84421,null," "]
[" ","2015-03-31",1,2.4700000000000002,2.7,1.1000000000000001,30875,48501,40987,90846,211209,192991.60728744938,37480,248689,null,190026,178995,null,82095,null,0,4105,0.05,86200,83887,null,2.133763276789014,null," ",null,29159,46053,29846,84968,null," ",null," ",0.40352414415519555,0.39846041356873507,null,null,null,29159,46053,29846,84968,null," "]
[" ","2015-04-30",1,2.4700000000000002,2.7,1.1000000000000001,26801,40914,35777,80826,{"$f":"+G77+H77+I77+J77","v":184318},168283.8825910931,32762,{"$f":"+K77+M77","v":217080},null,189115,177967,null,78912,null,0,{"$f":"ROUND(+S77*W77,0)","v":3946},{"$f":"IF(U77>0.05,0.05,IF(U77=0,0.05,U77))","v":0.05},82858,84081,null,2.1166137415111619,null," ",null,29042,45746,29714,84613,null," ",null," ",0.40249879019840745,0.38014624583050721,null,null,null,29042,45746,29714,84613,null," "]
[" ","2015-05-31",1,2.4700000000000002,2.7,1.1000000000000001,27626,39751,37656,83031,188064,{"$f":"((+G78+J78)*D78+H78*E78+I78*F78)/D78","v":170879.38866396763},33958,222022,null,188047,176619,null,80738,null,0,4037,0.05,84775,84081,null,2.1005815820458844,null," ",null,28807,45162,29840,84239,null," ",null," ",0.39950108805265111,0.35922716140867728,null,null,null,28807,45162,29840,84239,null," "]
[" ","2015-06-30",1,2.4700000000000002,2.7,1.1000000000000001,27649,40526,36557,83225,187957,171454.12145748988,34058,222015,null,188542,176765,null,78004,null,0,3900,0.05,81904,84197,null,2.0994215945936316,null," ",null,28859,45045,30198,84441,null," ",null," ",0.39757281553398061,0.36551400689070479,null,null,null,28859,45045,30198,84441,null," "]
[" ","2015-07-31",1,2.4700000000000002,2.7,1.1000000000000001,29626,36742,20021,83735,170124,162440.55465587045,33071,203195,null,186316,174618,null,84325,null,0,4216,0.05,88541,84197,null,2.073921873700963,null," ",null,28686,43999,29679,83951,null," ",null," ",{"$f":"+AS80/(+AR80+AU80)","v":0.39062652591954689},{"$f":"+H80/(+G80+J80)","v":0.32411499545699141},null,null,null,28686,43999,29679,83951,null," "]
[" ","2015-08-31",1,2.67,2.9,1.1000000000000001,29337,{"$f":"ROUND(+H69/(+G69+I69+J69)*(G81+I81+J81),0)","v":40993},26839,77298,174467,162216.49812734083,33523,207990,null,184146,172642,null,78508,null,0,3925,0.05,82433,84001,null,2.0552374376495517,null," ",null,28650,43489,28772,83235,null," ",null," ",{"$f":"+AS81/(+AR81+AU81)","v":0.3886937480448675},{"$f":"+H81/(+G81+J81)","v":0.38442350072677828},0.34,33370,{"$f":"+AP81-H81","v":-7623},28650,43489,28772,83235,null," "]
[" ","2015-09-30",1,2.67,2.9,1.1000000000000001,26654,{"$f":"ROUND(+H70/(+G70+I70+J70)*(G82+I82+J82),0)","v":40903},31779,79826,179162,163998.95131086142,34610,213772,null,181553,170084,null,87508,null,0,4375,0.05,91883,84558,null,2.0114477636651764,null," ",null,28272,42898,28095,82288,null," ",null," ",0.38800651230101302,0.38413786626596547,{"$f":"+AO81","v":0.34},34560,-6343,28272,42898,28095,82288,null," "]
[" ","2015-10-31",1,2.67,2.9,1.1000000000000001,26771,40486,34061,78958,180276,163735.17977528088,36349,216625,null,178967,167402,null,82968,null,0,4148,0.05,87116,84440,null,1.9824964471814306,null," ",null,27886,42317,27653,81112,null," ",null," ",0.3882364814033285,0.38292237702049581,{"$f":"+AO82","v":0.34},34950,-5536,27886,42317,27653,81112,null," "]
[" ","2015-11-30",1,2.67,2.9,1.1000000000000001,26562,37871,35461,74874,174768,157178.69662921349,35960,210728,null,177361,165549,null,78912,null,0,3946,0.05,82858,84635,null,1.9560347374017841,null," ",null,27720,41969,27532,80140,null," ",null," ",0.3891062488410903,0.3733487124886628,0.34,34220,-3651,27720,41969,27532,80140,null," "]
[" ","2015-12-31",1,2.67,2.9,1.1000000000000001,24099,40972,17501,64900,147472,140710.57303370786,34721,182193,null,175617,163658,null,82095,null,0,4105,0.05,86200,84677,null,1.9327326192472571,null," ",null,27501,41484,27584,79048,null," ",null," ",0.38934199288590227,0.46036472319913707,0.34,26630,-14342,27501,41484,27584,79048,null," "]
[" ","2016-01-31",1,2.67,2.9,1.1000000000000001,23223,33993,378,56885,114479,117184.96629213484,32531,147010,null,173058,161005,null,78508,null,0,3925,0.05,82433,84524,null,1.9048435947186597,null," ",null,27144,40725,27590,77600,null," ",null," ",0.38880508668754299,0.42433964148399661,0.34,20120,-13873,27144,40725,27590,77600,null," "]
[" ","2016-02-29",1,2.67,2.9,1.1000000000000001,24351,40785,11503,65899,142538,139287.37827715356,34598,177136,null,171236,159197,null,77959,null,0,3898,0.05,81857,84922,null,1.87462612750524,null," ",null,26965,40203,27377,76692,null," ",null," ",0.38784645513568788,0.45191135734072024,0.34,25440,-15345,26965,40203,27377,76692,null," "]
[" ","2016-03-31",1,2.67,2.9,1.1000000000000001,26464,42698,38497,78279,185938,166979.29213483148,40311,226249,null,169130,157029,null,82095,null,0,4105,0.05,86200,84922,null,1.8490968182567533,null," ",null,26597,39720,27169,75645,null," ",null," ",0.38849005301148254,0.40764537964350839,0.34,35810,-6888,26597,39720,27169,75645,null," "]
[" ","2016-04-30",1,2.67,2.9,1.1000000000000001,24064,38721,37300,74352,174437,155839.55805243447,38088,212525,null,168307,155992,null,79785,null,0,3989,0.05,83774,84998,null,1.8352431821925221,null," ",null,26369,39537,27296,75105,null," ",null," ",0.3896268995013501,0.39344212323199479,0.34,33930,-4791,26369,39537,27296,75105,null," "]
[" ","2016-05-31",1,{"$f":"+D89","v":2.67},2.9,1.1000000000000001,24143,37184,38874,75718,175919,156263.62172284644,37853,213772,null,167295,154774,null,79597,null,0,3980,0.05,83577,84898,null,1.8230582581450683,null," ",null,26079,39323,27398,74496,null," ",null," ",0.39098185433755905,0.37235757703207456,0.34,34680,-2504,26079,39323,27398,74496,null," "]
[" ","2016-06-30",1,2.67,2.9,1.1000000000000001,24558,38935,39289,77795,180577,160828.4307116105,38104,218681,null,166680,153889,null,80000,null,0,4000,0.05,84000,85073,null,1.8089052931012191,null," ",null,25821,39190,27625,74043,null," ",null," ",0.39243370984538972,0.38039920666712262,0.34,35410,-3525,25821,39190,27625,74043,null," "]
[" ","2016-07-31",1,2.67,2.9,1.1000000000000001,23784,32998,22805,73200,152787,142219.8426966292,37883,190670,null,165235,152204,null,80738,null,0,4037,0.05,84775,84759,null,1.7957267074882903,null," ",null,25334,38878,27857,73165,null," ",null," ",0.39470451476664736,0.34024168935082078,0.34,29950,-3048,25334,38878,27857,73165,null," "]
[" ","2016-08-31",1,2.67,2.9,1.1000000000000001,24802,43483,38616,78162,185063,166101.94007490639,40155,225218,null,166118,152527,null,84325,null,0,4216,0.05,88541,85268,null,1.7887953276727495,null," ",null,24956,39086,28839,73237,null," ",null," ",0.39805281435540213,0.42231265296608522,0.34,35400,-8083,24956,39086,28839,73237,null," "]
[" ","2016-09-30",1,2.67,2.9,1.1000000000000001,23771,40730,39834,74069,178404,158489.58801498127,39955,218359,null,{"$f":"IF($C94=0,0,ROUND(SUM(K83:K94)/12,0))","v":166055},{"$f":"IF($C94=0,0,ROUND(SUM(L83:L94)/12,0))","v":152068},null,78912,null,0,3946,0.05,82858,84516,null,1.7992806095887168,null," ",null,24716,39071,29510,72758,null," ",null," ",0.40083509448673493,0.41629190515126735,0.34,34420,-6310,24716,39071,29510,72758,null," "]
[" ","2016-10-31",{"$f":"IF(G95=0,0,1)","v":1},2.67,2.9,1.1000000000000001,23541,38196,36046,72297,170080,152174.70411985018,40006,210086,null,165205,151105,null,80878,null,0,4044,0.05,84922,84333,null,1.7917659753595865,null," ",null,24447,38881,29675,72203,null," ",null," ",0.40228660113812725,0.39854754898891881,0.34,32970,-5226,24447,38881,29675,72203,null," "]
[" ","2016-11-30",{"$f":"IF(G96=0,0,1)","v":1},2.67,2.9,1.1000000000000001,22747,41187,29726,71661,165321,151389.61048689138,40031,205352,null,164418,150622,null,81142,null,0,4057,0.05,85199,84528,null,1.781918417565777,null," ",null,24129,39157,29197,71935,null," ",null," ",0.40761367421718853,0.43626599440725361,0.34,31040,-10147,24129,39157,29197,71935,null," "]
[" ","2016-12-31",{"$f":"IF(G97=0,0,1)","v":1},2.98,3.25,1.1000000000000001,22260,43910,17186,68945,152301,145437.24832214764,38900,191201,null,164820,151016,null,82968,null,0,4148,0.05,87116,84604,null,1.7849747056876744,null," ",null,23976,39402,29171,72272,null," ",null," ",0.409379935167484,0.48144290334959705,0.34,27100,-16810,23976,39402,29171,72272,null," "]
[" ","2017-01-31",{"$f":"IF(G98=0,0,1)","v":1},2.98,3.25,1.1000000000000001,23350,40453,1808,63970,129581,132105.58724832215,37332,166913,null,166079,152260,null,82095,null,0,4105,0.05,86200,84918,null,1.7930238583103699,null," ",null,23986,39940,29290,72862,null," ",null," ",0.41239881050718652,0.46327301878149335,0.34,22290,-18163,23986,39940,29290,72862,null," "]
[" ","2017-02-28",1,2.98,3.25,1.1000000000000001,22411,42361,15854,65084,145710,139546.22483221476,35090,180800,null,166343,152281,null,72546,null,{"$f":"IF(S99=0,0,+T99/S99)","v":0},3627,0.05,76173,84445,null,1.8033157676594234,null," ",null,23825,40071,29653,72794,null," ",null," ",0.41473209203158801,0.4841533801931539,0.34,25840,-16521,23825,40071,29653,72794,null," "]
[" ","2017-03-31",1,2.98,3.25,1.1000000000000001,27350,46834,43707,81683,199574,176243.80536912754,44121,243695,null,167480,153053,null,84325,null,0,4216,0.05,{"$f":"+S100+V100","v":88541},84640,null,1.8082821361058601,null," ",null,23898,40416,30087,73078,null," ",null," ",0.41676291041082331,0.42953968064714354,0.34,38190,-8644,23898,40416,30087,73078,null," "]
[" ","2017-04-30",1,2.98,3.25,1.1000000000000001,20599,38955,34210,64178,157942,139889.33221476508,36717,194659,null,166105,151724,null,73095,null,0,3655,0.05,76750,84054,null,1.8050776881528541,null," ",null,23610,40436,29830,72230,null," ",null," ",0.42191151919866443,0.45949962843695813,0.34,29750,-9205,23610,40436,29830,72230,null," "]
[" ","2017-05-31",1,2.98,3.25,1.1000000000000001,23984,44706,44642,77983,191315,167202.1342281879,39894,231209,null,167388,152636,null,84325,null,0,4216,0.05,88541,84468,null,1.8070275133778473,null," ",null,23596,41062,30310,72419,null," ",null," ",0.42766234442535023,0.43843596457677486,0.34,36660,-8046,23596,41062,30310,72419,null," "]
[" ","2017-06-30",1,2.98,3.25,1.1000000000000001,24264,40632,40090,73413,178399,156788.74496644296,39068,217467,null,167206,152299,null,81142,null,0,4057,0.05,85199,84568,null,1.8009057799640527,null," ",null,23572,41204,30377,72054,null," ",null," ",0.43088699726015939,0.41598329187014343,0.34,34450,-6182,23572,41204,30377,72054,null," "]
[" ","2017-07-31",1,2.98,3.25,1.1000000000000001,23986,41445,24289,72187,161907,150338.82214765102,39647,201554,null,167966,152976,null,80738,null,0,4037,0.05,84775,84568,null,1.8089111720745437,null," ",null,23589,41908,30501,71969,null," ",null," ",0.43856087402415289,0.43094215632246058,0.34,30120,-11325,23589,41908,30501,71969,null," "]
[" ","2017-08-31",1,2.98,3.25,1.1000000000000001,25503,43307,43467,80725,193002,169503.6543624161,43259,236261,null,168628,153259,null,84325,null,0,4216,{"$f":"IF(U105>0.05,0.05,IF(U105=0,0.05,U105))","v":0.05},88541,84568,null,1.8122575915239807,null," ",null,23647,41893,30905,72183,null," ",null," ",0.43715955337576962,0.40767970779832058,0.34,37430,-5877,23647,41893,30905,72183,null," "]
[" ","2017-09-30",1,{"$f":"+D105","v":2.98},3.25,1.1000000000000001,24274,41269,42952,75859,184354,160995.90268456377,40384,224738,null,169124,153468,null,73677,null,0,3684,{"$f":"IF(U106>0.05,0.05,IF(U106=0,0.05,U106))","v":0.05},77361,84110,null,1.8246106289382951,null," ",null,23689,41938,31165,72332,null," ",null," ",0.43675862571729102,0.41214185133772085,0.34,35780,-5489,23689,41938,31165,72332,null," "]
[" ","2017-10-31",1,2.98,3.25,1.1000000000000001,24240,41140,41720,78224,185324,162731.44966442953,41286,226610,null,170394,154348,null,82095,null,0,{"$f":"ROUND(+S107*W107,0)","v":4105},{"$f":"IF(U107>0.05,0.05,IF(U107=0,0.05,U107))","v":0.05},86200,84216,null,1.8327633703809252,null," ",null,23747,42183,31638,72826,null," ",null," ",0.43679910534000188,0.40150687070580887,0.34,36060,-5080,23747,42183,31638,72826,null," "]
[" ","2017-11-30",1,2.98,3.25,1.1000000000000001,21366,31030,36476,69894,158766,138565.73825503356,39090,197856,null,169848,153279,null,81142,null,0,{"$f":"ROUND(+S108*W108,0)","v":4057},{"$f":"IF(U108>0.05,0.05,IF(U108=0,0.05,U108))","v":0.05},85199,84216,null,1.8200698204616701,null," ",null,{"$f":"IF($C108=0,0,ROUND(SUM(G97:G108)/12,0))","v":23632},41337,32200,72679,null," ",null," ",0.42920331010995627,0.34001753232522464,{"$f":"+AO107","v":0.34},null,{"$f":"+AP108-H108","v":-31030},{"$f":"ROUND(SUM(G97:G108)/12,0)","v":23632},{"$f":"ROUND(SUM(H97:H108)/12,0)","v":41337},{"$f":"ROUND(SUM(I97:I108)/12,0)","v":32200},{"$f":"ROUND(SUM(J97:J108)/12,0)","v":72679},null," "]
[" ",{"$f":"+B108+32-DAY(B108+32)","v":"2017-12-31"},1,2.98,3.25,1.1000000000000001,19885,28070,17973,62675,{"$f":"+G109+H109+I109+J109","v":128603},119807.58389261745,36775,165378,null,167873,151143,null,78508,null,0,3925,0.05,82433,83826,null,1.8030563309712977,null," ",null,23434,40017,32266,72156,null," ",null," ",0.41863165603096558,0.33999515503875971,0.34,null,-28070,23434,40017,32266,72156,null," "]
[" ",{"$f":"+B109+32-DAY(B109+32)","v":"2018-01-31"},1,2.98,3.25,1.1000000000000001,23090,31540,2412,69685,{"$f":"+G110+H110+I110+J110","v":126727},128062.98657718122,39403,166130,null,167635,150806,null,84325,null,{"$f":"IF(S110=0,0,+T110/S110)","v":0},4216,0.05,88541,84021,null,{"$f":"IF(Q110=0,0,+Q110/Y110)","v":1.7948608086073721},null," ",null,23413,39274,32316,72633,null," ",null," ",0.40890823147241945,0.33996227431959042,0.34,null,-31540,23413,39274,32316,72633,null," "]
[" ","2018-02-28",1,2.98,3.25,1.1000000000000001,22796,30950,13970,68223,135939,129929.90604026846,39269,175208,null,166821,150005,null,74776,null,0,3739,0.05,78515,84216,null,1.7811935974161679,null," ",null,23445,38323,32159,72894,null," ",null," ",0.39779320939598711,0.34003889297838913,0.34,null,-30950,23445,38323,32159,72894,null," "]
[" ","2018-03-31",1,2.98,3.25,1.1000000000000001,25160,34960,44917,77669,182706,157536.61744966442,45096,{"$f":"+K112+M112","v":227802},null,165415,148446,null,80738,null,0,4037,0.05,84775,83903,null,1.7692573567095335,null," ",null,23262,37334,32260,72560,null," ",null," ",0.38961825050614679,0.33998191171751158,0.34,null,-34960,23262,37334,32260,72560,null," "]
[" ","2018-04-30",0,2.98,3.25,1.1000000000000001,null,null,null,null,0,0,null,0,null,0,0,null,null,null,0,0,0.05,0,0,null,0,null," ",null,0,0,0,0,null," ",null," ",0.38404858208366666,{"$error":"#DIV/0!"},0.34,null,0,21546,34087,29409,67211,null," "]
[" ","2018-05-31",1,2.98,3.25,1.1000000000000001,16966,38807,33940,53813,143526,125630.25838926175,42336,185862,null,148271,133324,null,null,null,0,0,0.05,0,70128,null,1.901152178872918,null," ",null,20961,33596,28517,65197,null," ",null," ",0.38993477100211238,0.54828409556506874,0.34,null,-38807,20961,33596,28517,65197,null," "]
[" ","2018-06-30",1,2.98,3.25,1.1000000000000001,16249,36457,32219,56113,141038,124015.07046979867,39226,180264,null,145158,130593,null,null,null,0,0,0.05,0,63028,null,2.0719838801802375,null," ",null,20293,33248,27861,63756,null," ",null," ",0.39557876952729953,0.50381415660153117,0.34,null,-36457,20293,33248,27861,63756,null," "]
[" ","2018-07-31",0,2.98,3.25,1.1000000000000001,null,null,null,null,0,0,null,0,null,0,0,null,null,null,0,0,0.05,0,0,null,0,null," ",null,0,0,0,0,null," ",null," ",0.39185101402004369,{"$error":"#DIV/0!"},0.34,null,0,18294,29794,25837,57740,null," "]
[" ","2018-08-31",0,2.98,3.25,1.1000000000000001,null,null,null,null,0,0,null,0,null,0,0,null,null,null,0,0,0.05,0,0,null,0,null," ",null,0,0,0,0,null," ",null," ",0.38976213866809561,{"$error":"#DIV/0!"},0.34,null,0,16169,26185,22215,51013,null," "]
[" ","2018-09-30",0,2.98,3.25,1.1000000000000001,null,null,null,null,0,0,null,0,null,0,0,null,null,null,0,0,0.05,0,{"$f":"IF($C118=0,0,ROUND(SUM(X107:X118)/12,0))","v":0},null,0,null," ",null,0,0,0,0,null," ",null," ",0.38659347009534817,{"$error":"#DIV/0!"},0.34,null,0,14146,22746,18636,44691,null," "]
[" ","2018-10-31",0,2.98,3.25,1.1000000000000001,null,null,null,null,0,0,null,0,null,0,0,null,null,null,0,0,0.05,0,{"$f":"IF($C119=0,0,ROUND(SUM(X108:X119)/12,0))","v":0},null,0,null," ",null,0,0,0,0,null," ",null," ",0.38406330145728546,{"$error":"#DIV/0!"},0.34,null,0,12126,19318,15159,38173,null," "]
[" ","2018-11-30",0,2.98,3.25,1.1000000000000001,null,null,null,null,0,0,null,0,null,0,0,null,null,null,0,0,0.05,0,{"$f":"IF($C120=0,0,ROUND(SUM(X109:X120)/12,0))","v":0},null,0,null," ",null,0,0,0,0,null," ",null," ",0.39190518574038508,{"$error":"#DIV/0!"},0.34,null,0,10346,16732,12119,32348,null," "]
[" ","2018-12-31",0,2.98,3.25,1.1000000000000001,null,null,null,null,0,0,null,0,null,0,0,null,null,null,0,0,0.05,0,{"$f":"IF($C121=0,0,ROUND(SUM(X110:X121)/12,0))","v":0},null,0,null," ",null,0,0,0,0,null," ",null," ",0.40189316728562252,{"$error":"#DIV/0!"},0.34,null,0,8688,14393,10622,27125,null," "]
[" ","2019-01-31",0,{"$f":"+D121","v":2.98},{"$f":"+E121","v":3.25},{"$f":"+F121","v":1.1000000000000001},null,null,null,null,0,0,null,0,null,0,0,null,null,null,0,0,0.05,0,{"$f":"IF($C122=0,0,ROUND(SUM(X111:X122)/12,0))","v":0},null,0,null," ",null,0,0,0,0,null," ",null," ",0.41895164162096715,{"$error":"#DIV/0!"},0.34,null,0,6764,11765,10421,21318,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "]
[]
[]
[null,null,null,null,null,null,22755,31040,29726,71661,{"$f":"+G127-G96","v":8}]
[null,null,null,null,null,null,22274,27100,17186,68945,14,{"$f":"+H128-H97","v":-16810},{"$f":"+I128-I97","v":0},{"$f":"+J128-J97","v":0}]
[null,null,null,null,null,null,23350,40453,1808,63970,0,0,0,0]
[null,null,null,null,null,null,22411,42361,15854,65084,0,0,0,0]
[null,null,null,null,null,null,27350,46834,43707,81683,0,0,0,0]
[null,null,null,null,null,null,20599,38955,34210,64178,0,0,0,0]
[null,null,null,null,null,null,23984,44706,44642,77983,0,0,0,0]
[null,null,null,null,null,null,24264,40632,40090,73413,0,0,0,0]
[null,null,null,null,null,null,24012,30120,24289,72187,26,-11325,0,0]
[null,null,null,null,null,null,25531,37430,43467,80725,28,-5877,0,0]
[null,null,null,null,null,null,24299,35780,42971,75859,25,-5489,19,0]
[null,null,null,null,null,null,24278,36060,41720,78224,38,-5080,0,0]

{"sheet":"hist_viagens","index":21,"n_rows":672,"n_cols":54,"rows_kept":672,"cut":false,"hidden":false,"merged":[[1,8,1,9],[5,29,5,41],[5,45,5,47],[2,8,2,18],[3,8,3,18],[4,8,4,18],[5,8,5,13]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ",null,null,null,null,null,null,null,"VIAGENS",null," ",null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,"HISTÓRICO DE VIAGENS E PASSAGEIROS",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ","ACUMULADO MENSAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MÉDIA ACUMULADA",null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Data","Ano","mês","seq","EC","ctrl",null,"MÊS_ANO","Nº","Nome Linha","Emp","Viagens","Giros","Pagto Catraca","integra","Cartão Cidadão","Cartão Vale transporte","Cartão Estudante","Cartão Gratuidade","Total",null," ",null,"Dif",null," ",null," ","MÊS_ANO","Nº","Nome Linha","Emp","Viagens","Giros","integra","Pagto Catraca","Cidadão","Vale transporte","Estudante","Gratuidade","Total",null,"Diferença acum",null,"Média viagens","Média de Giros","Média Passageiros",null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",{"$f":"YEAR(B10)","v":2016},{"$f":"MONTH(B10)","v":11},1,{"$f":"IF(J10=0,\"STP\",VLOOKUP(J10,Linhas,3))","v":"STP"},{"$f":"CONCATENATE(+C10*100+D10,F10)","v":"201611STP"},null,{"$f":"+B10","v":"2016-11-30"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C10*100+$D10,$L10),M$10:M$4920)","v":32202},779219,177110,63214,52476,270076,103226,113117,779219,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C10*100+$D10,$L10),Y$10:Y$4920)","v":0},null," ",null," ",{"$f":"+I10","v":"2016-11-30"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C10*100+$D10,$L10),AH$10:AH$4920)","v":32202},779219,63214,177110,52476,270076,103226,113117,779219,null,{"$f":"+AP10-AI10","v":0},null,null,null,null,null," "]
[" ",{"$f":"IF(E10=55,B10+32-DAY(B10+32),B10)","v":"2016-11-30"},{"$f":"YEAR(B11)","v":2016},{"$f":"MONTH(B11)","v":11},{"$f":"IF(E10=55,1,E10+1)","v":2},"STP",{"$f":"CONCATENATE(+C11*100+D11,F11)","v":"201611STP"},null,"2016-11-30",null,"Total TTT","TTT",10184,205352,41187,25794,17876,55826,24638,40031,205352,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C11*100+$D11,$L11),Y$10:Y$4920)","v":0},null," ",null," ","2016-11-30",null,"Total TTT","TTT",10184,205352,25794,41187,17876,55826,24638,40031,205352,null,0,null,null,null,null,null," "]
[" ","2016-11-30",{"$f":"YEAR(B12)","v":2016},{"$f":"MONTH(B12)","v":11},3,"STP",{"$f":"CONCATENATE(+C12*100+D12,F12)","v":"201611STP"},null,"2016-11-30",null,"Total por Linha","TOT",{"$f":"+M10+M11","v":42386},984571,218297,89008,70352,325902,127864,153148,984571,null," ",null,{"$f":"+Y10+Y11","v":0},null," ",null," ","2016-11-30",null,"Geral","TOT",{"$f":"+AH10+AH11","v":42386},{"$f":"+AI10+AI11","v":984571},89008,218297,70352,325902,127864,153148,984571,null,0,null,null,null,null,null," "]
[" ","2016-11-30",{"$f":"YEAR(B13)","v":2016},{"$f":"MONTH(B13)","v":11},4,"STP",{"$f":"CONCATENATE(+C13*100+D13,F13)","v":"201611STP"},null,"2016-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ","2016-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,5,"AVC","201611AVC",null,"2016-11-30",1,"Cristo Rei","AVC",3245,73162,18637,6305,{"$f":"4125+1013","v":5138},{"$f":"19191+2850","v":22041},{"$f":"5759+1268","v":7027},14014,{"$f":"SUM(O14:T14)","v":73162},null," ",null,{"$f":"+U14-N14","v":0},null," ",null," ","2016-11-30",{"$f":"+J14","v":1},{"$f":"+K14","v":"Cristo Rei"},{"$f":"+L14","v":"AVC"},{"$f":"+M14","v":3245},{"$f":"+N14","v":73162},{"$f":"+P14","v":6305},{"$f":"+O14","v":18637},{"$f":"+Q14","v":5138},{"$f":"+R14","v":22041},{"$f":"+S14","v":7027},{"$f":"+T14","v":14014},{"$f":"SUM(AJ14:AO14)","v":73162},null,0,null,null,null,null,null," ",null,1,"Cristo Rei","AVC"]
[" ","2016-11-30",2016,11,6,"AVC","201611AVC",null,"2016-11-30",2,"Tomazelli","AVC",8428,278716,62385,15982,{"$f":"12329+3102","v":15431},{"$f":"104790+8107","v":112897},{"$f":"35750+6600","v":42350},29671,278716,null," ",null,0,null," ",null," ","2016-11-30",{"$f":"+J15","v":2},"Tomazelli",{"$f":"+L15","v":"AVC"},{"$f":"+M15","v":8428},{"$f":"+N15","v":278716},15982,62385,15431,112897,42350,29671,{"$f":"SUM(AJ15:AO15)","v":278716},null,0,null,null,null,null,null," ",null,{"$f":"+AZ14+1","v":2},"Tomazelli","AVC"]
[" ","2016-11-30",2016,11,7,"AVC","201611AVC",null,"2016-11-30",3,"Parque das Palmeiras","AVC",1656,30887,7363,2039,{"$f":"1837+428","v":2265},{"$f":"7730+1544","v":9274},{"$f":"3387+431","v":3818},6128,30887,null," ",null,0,null," ",null," ","2016-11-30",3,"Parque das Palmeiras","AVC",1656,30887,2039,7363,2265,9274,3818,6128,30887,null,0,null,null,null,null,null," ",null,3,"Parque das Palmeiras","AVC"]
[" ","2016-11-30",2016,11,8,"AVC","201611AVC",null,"2016-11-30",4,"Vila Real","AVC",2887,58407,13870,4771,{"$f":"3422+1418","v":4840},{"$f":"14302+2174","v":16476},{"$f":"6040+1404","v":7444},11006,58407,null," ",null,0,null," ",null," ","2016-11-30",4,"Vila Real","AVC",2887,58407,4771,13870,4840,16476,7444,11006,58407,null,0,null,null,null,null,null," ",null,4,"Vila Real","AVC"]
[" ","2016-11-30",2016,11,9,"AVC","201611AVC",null,"2016-11-30",5,"Quedas do Palmital","AVC",1789,27053,5607,2963,{"$f":"1518+616","v":2134},{"$f":"8717+1006","v":9723},{"$f":"2305+347","v":2652},3974,27053,null," ",null,0,null," ",null," ","2016-11-30",5,"Quedas do Palmital","AVC",1789,27053,2963,5607,2134,9723,2652,3974,27053,null,0,null,null,null,null,null," ",null,5,"Quedas do Palmital","AVC"]
[" ","2016-11-30",2016,11,10,"TTT","201611TTT",null,"2016-11-30",6,"São Pedro","TTT",2563,55850,11784,5811,{"$f":"1340+2515","v":3855},{"$f":"11659+4764","v":16423},{"$f":"1603+3967","v":5570},{"$f":"904+4381+288+2310+293+860+14+3357","v":12407},55850,null," ",null,0,null," ",null," ","2016-11-30",6,"São Pedro","TTT",2563,55850,5811,11784,3855,16423,5570,12407,55850,null,0,null,null,null,null,null," ",null,6,"São Pedro","TTT"]
[" ","2016-11-30",2016,11,11,"AVC","201611AVC",null,"2016-11-30",7,"Trevo","AVC",1661,39823,11936,4676,{"$f":"2011+536","v":2547},{"$f":"10462+2848","v":13310},{"$f":"2144+581","v":2725},4629,39823,null," ",null,0,null," ",null," ","2016-11-30",7,"Trevo","AVC",1661,39823,4676,11936,2547,13310,2725,4629,39823,null,0,null,null,null,null,null," ",null,7,"Trevo","AVC"]
[" ","2016-11-30",2016,11,12,"TTT","201611TTT",null,"2016-11-30",8,"Seminário","TTT",3694,74307,14485,9385,{"$f":"2300+5422","v":7722},{"$f":"13964+5445","v":19409},{"$f":"3807+6365","v":10172},{"$f":"1648+3541+646+2231+173+978+14+3903","v":13134},74307,null," ",null,0,null," ",null," ","2016-11-30",8,"Seminário","TTT",3694,74307,9385,14485,7722,19409,10172,13134,74307,null,0,null,null,null,null,null," ",null,8,"Seminário","TTT"]
[" ","2016-11-30",2016,11,13,"TTT","201611TTT",null,"2016-11-30",9,"Presidente Medici","TTT",1897,40803,8590,4123,{"$f":"1435+2161","v":3596},{"$f":"8289+2924","v":11213},{"$f":"1600+4269","v":5869},{"$f":"906+2688+307+782+118+245+8+2358","v":7412},40803,null," ",null,0,null," ",null," ","2016-11-30",9,"Presidente Medici","TTT",1897,40803,4123,8590,3596,11213,5869,7412,40803,null,0,null,null,null,null,null," ",null,9,"Presidente Medici","TTT"]
[" ","2016-11-30",2016,11,14,"TTT","201611TTT",null,"2016-11-30",10,"Hospital Regional","TTT",2030,34392,6328,6475,{"$f":"1020+1683","v":2703},{"$f":"5552+3229","v":8781},{"$f":"987+2040","v":3027},{"$f":"1138+2429+354+625+76+333+2123","v":7078},34392,null," ",null,0,null," ",null," ","2016-11-30",10,"Hospital Regional","TTT",2030,34392,6475,6328,2703,8781,3027,7078,34392,null,0,null,null,null,null,null," ",null,10,"Hospital Regional","TTT"]
[" ","2016-11-30",2016,11,15,"AVC","201611AVC",null,"2016-11-30",11,"Santo Antoio","AVC",2007,39166,7276,4466,{"$f":"2297+681","v":2978},{"$f":"10199+1518","v":11717},{"$f":"4257+979","v":5236},7493,39166,null," ",null,0,null," ",null," ","2016-11-30",11,"Santo Antoio","AVC",2007,39166,4466,7276,2978,11717,5236,7493,39166,null,0,null,null,null,null,null," ",null,11,"Santo Antônio","AVC"]
[" ","2016-11-30",2016,11,16,"AVC","201611AVC",null,"2016-11-30",12,"Fernando Machado","AVC",986,26406,6743,2644,{"$f":"1498+499","v":1997},{"$f":"6761+1119","v":7880},{"$f":"2156+572","v":2728},4414,26406,null," ",null,0,null," ",null," ","2016-11-30",12,"Fernando Machado","AVC",986,26406,2644,6743,1997,7880,2728,4414,26406,null,0,null,null,null,null,null," ",null,12,"Fernando Machado","AVC"]
[" ","2016-11-30",2016,11,17,"AVC","201611AVC",null,"2016-11-30",13,"Passo dos Fortes","AVC",1207,24358,5358,2322,{"$f":"1518+641","v":2159},{"$f":"5155+1048","v":6203},{"$f":"2105+717","v":2822},5494,24358,null," ",null,0,null," ",null," ","2016-11-30",13,"Passo dos Fortes","AVC",1207,24358,2322,5358,2159,6203,2822,5494,24358,null,0,null,null,null,null,null," ",null,13,"Passo dos Fortes","AVC"]
[" ","2016-11-30",2016,11,18,"AVC","201611AVC",null,"2016-11-30",14,"Vitoria","AVC",1244,27358,5887,1612,{"$f":"1671+356","v":2027},{"$f":"9100+1176","v":10276},{"$f":"2143+275","v":2418},5138,27358,null," ",null,0,null," ",null," ","2016-11-30",14,"Vitoria","AVC",1244,27358,1612,5887,2027,10276,2418,5138,27358,null,0,null,null,null,null,null," ",null,14,"Vitoria","AVC"]
[" ","2016-11-30",2016,11,19,"AVC","201611AVC",null,"2016-11-30",15,"Cachenere","AVC",772,20245,3694,1543,{"$f":"1083+160","v":1243},{"$f":"7387+548","v":7935},{"$f":"3295+453","v":3748},2082,20245,null," ",null,0,null," ",null," ","2016-11-30",15,"Cachenere","AVC",772,20245,1543,3694,1243,7935,3748,2082,20245,null,0,null,null,null,null,null," ",null,15,"Cachenere","AVC"]
[" ","2016-11-30",2016,11,20,"AVC","201611AVC",null,"2016-11-30",16,"Bela Vista","AVC",301,5911,1339,512,{"$f":"505+115","v":620},{"$f":"1556+244","v":1800},{"$f":"669+128","v":797},843,5911,null," ",null,0,null," ",null," ","2016-11-30",16,"Bela Vista","AVC",301,5911,512,1339,620,1800,797,843,5911,null,0,null,null,null,null,null," ",null,16,"Bela Vista","AVC"]
[" ","2016-11-30",2016,11,21,"AVC","201611AVC",null,"2016-11-30",17,"Vila Esperança","AVC",614,20024,4291,1239,{"$f":"1226+280","v":1506},{"$f":"6374+762","v":7136},{"$f":"2726+533","v":3259},2593,20024,null," ",null,0,null," ",null," ","2016-11-30",17,"Vila Esperança","AVC",614,20024,1239,4291,1506,7136,3259,2593,20024,null,0,null,null,null,null,null," ",null,17,"Vila Esperança","AVC"]
[" ","2016-11-30",2016,11,22,"AVC","201611AVC",null,"2016-11-30",18,"Vila Rica","AVC",384,10909,2546,1229,{"$f":"725+101","v":826},{"$f":"3100+818","v":3918},{"$f":"1249+162","v":1411},979,10909,null," ",null,0,null," ",null," ","2016-11-30",18,"Vila Rica","AVC",384,10909,1229,2546,826,3918,1411,979,10909,null,0,null,null,null,null,null," ",null,18,"Vila Rica","AVC"]
[" ","2016-11-30",2016,11,23,"AVC","201611AVC",null,"2016-11-30",19,"Universitário","AVC",865,11609,2205,1197,{"$f":"812+461","v":1273},{"$f":"2454+441","v":2895},{"$f":"991+219","v":1210},{"$f":"1142+39+294+68+236+116+8+926","v":2829},11609,null," ",null,0,null," ",null," ","2016-11-30",19,"Universitário","AVC",865,11609,1197,2205,1273,2895,1210,2829,11609,null,0,null,null,null,null,null," ",null,19,"Universitário","AVC"]
[" ","2016-11-30",2016,11,24,"AVC","201611AVC",null,"2016-11-30",20,"Transporte especial","AVC",57,504,5,0,12,19,4,464,504,null," ",null,0,null," ",null," ","2016-11-30",20,"Transporte especial","AVC",57,504,0,5,12,19,4,464,504,null,0,null,null,null,null,null," ",null,20,"Transporte Especial","AVC"]
[" ","2016-11-30",2016,11,25,"AVC","201611AVC",null,"2016-11-30",21,"Saic","AVC",1114,18169,2217,3583,{"$f":"666+204","v":870},{"$f":"5615+474","v":6089},{"$f":"1421+345","v":1766},3644,18169,null," ",null,0,null," ",null," ","2016-11-30",21,"Saic","AVC",1114,18169,3583,2217,870,6089,1766,3644,18169,null,0,null,null,null,null,null," ",null,21,"Saic","AVC"]
[" ","2016-11-30",2016,11,26,"AVC","201611AVC",null,"2016-11-30",22,"Santa Luzia","AVC",1058,16386,3979,1569,{"$f":"1103+513","v":1616},{"$f":"3377+638","v":4015},{"$f":"1875+370","v":2245},2962,16386,null," ",null,0,null," ",null," ","2016-11-30",22,"Santa Luzia","AVC",1058,16386,1569,3979,1616,4015,2245,2962,16386,null,0,null,null,null,null,null," ",null,22,"Santa Luzia","AVC"]
[" ","2016-11-30",2016,11,27,"AVC","201611AVC",null,"2016-11-30",23,"Dist Marechal Bormann","AVC",657,15324,4433,1745,{"$f":"788+233","v":1021},{"$f":"4723+502","v":5225},{"$f":"848+205","v":1053},1847,15324,null," ",null,0,null," ",null," ","2016-11-30",23,"Dist Marechal Bormann","AVC",657,15324,1745,4433,1021,5225,1053,1847,15324,null,0,null,null,null,null,null," ",null,23,"Marechal Bormann/Distrito Industrial","AVC"]
[" ","2016-11-30",2016,11,28,"AVC","201611AVC",null,"2016-11-30",24,"Universidade Federal","AVC",{"$f":"1270","v":1270},{"$f":"34802","v":34802},{"$f":"7339","v":7339},2817,{"$f":"1630+343","v":1973},{"$f":"10423+824","v":11247},{"$f":"6467+2046","v":8513},{"$f":"1153+124+417+72+90+15+8+1034","v":2913},34802,null," ",null,0,null," ",null," ","2016-11-30",24,"Universidade Federal","AVC",1270,34802,2817,7339,1973,11247,8513,2913,34802,null,0,null,null,null,null,null," ",null,24,"Universidade Federal","AVC"]
[" ","2016-11-30",2016,11,29,"STP","201611STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,0,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,30,"STP","201611STP",null,null,null,"Integração","TOT",null,null,null,{"$f":"+P40+P41","v":-89008},14022,57975,17011,0,0,null," ",null,0,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,31,"STP","201611STP",null,null,null,null,"AVC",null,null,null,{"$f":"-P10","v":-63214},{"$f":"-Q10+Q44","v":9151},42140,11923,0,{"$f":"SUM(O40:T40)","v":0},null," ",null,0,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,32,"STP","201611STP",null,null,null,null,"TTT",null,null,null,{"$f":"-P11","v":-25794},4871,15835,5088,0,{"$f":"SUM(O41:T41)","v":0},null," ",null,0,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,33,"STP","201611STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,34,"STP","201611STP",null,null,null,"Total por cartão","TOT",null,null,null,null,{"$f":"+Q44+Q45","v":84374},{"$f":"+R44+R45","v":383877},{"$f":"+S44+S45","v":144875},{"$f":"+T44+T45","v":153148},{"$f":"SUM(O43:T43)","v":766274},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,35,"STP","201611STP",null,null,null,null,"AVC",null,null,null,null,{"$f":"+Q47","v":61627},{"$f":"+R47","v":312216},{"$f":"+S47","v":115149},{"$f":"+T47","v":113117},{"$f":"SUM(O44:T44)","v":602109},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,36,"STP","201611STP",null,null,null,null,"TTT",null,null,null,null,{"$f":"+Q53","v":22747},{"$f":"+R53","v":71661},{"$f":"+S53","v":29726},{"$f":"+T53","v":40031},{"$f":"SUM(O45:T45)","v":164165},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,37,"STP","201611STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,38,"STP","201611STP",null,null,null,"Resumo mês cartão","AVC",null,null,null,null,{"$f":"SUM(Q48:Q51)","v":61627},{"$f":"SUM(R48:R51)","v":312216},{"$f":"SUM(S48:S51)","v":115149},{"$f":"SUM(T48:T51)","v":113117},{"$f":"SUM(O47:T47)","v":602109},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,39,"STP","201611STP",null,null,null,"Total","AVC",null,null,null,null,46942,278394,94785,101120,{"$f":"SUM(O48:T48)","v":521241},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,40,"STP","201611STP",null,null,null,"Total","TTT",null,null,null,null,14685,33822,20364,11997,{"$f":"SUM(O49:T49)","v":80868},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,41,"STP","201611STP",null,null,null,"Integração","AVC",null,null,null,null,0,0,0,0,{"$f":"SUM(O50:T50)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,42,"STP","201611STP",null,null,null,"Integração","TTT",null,null,null,null,0,0,0,0,{"$f":"SUM(O51:T51)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,43,"STP","201611STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,44,"STP","201611STP",null,null,null,"Resumo mês cartão","TTT",null,null,null,null,{"$f":"SUM(Q54:Q55)","v":22747},{"$f":"+R54+R55","v":71661},{"$f":"+S54+S55","v":29726},{"$f":"+T54+T55","v":40031},{"$f":"SUM(O53:T53)","v":164165},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,{"$f":"IF(E53=55,1,E53+1)","v":45},"STP","201611STP",null,null,null,"Total","AVC",null,null,null,null,14438,20474,18773,30245,{"$f":"SUM(O54:T54)","v":83930},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,{"$f":"IF(E54=55,1,E54+1)","v":46},"STP","201611STP",null,null,null,"Total","TTT",null,null,null,null,8309,51187,10953,9786,{"$f":"SUM(O55:T55)","v":80235},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",{"$f":"YEAR(B56)","v":2016},{"$f":"MONTH(B56)","v":11},47,{"$f":"IF(J56=0,\"STP\",VLOOKUP(J56,Linhas,3))","v":"STP"},{"$f":"CONCATENATE(+C56*100+D56,F56)","v":"201611STP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"IF(E56=55,B56+32-DAY(B56+32),B56)","v":"2016-11-30"},2016,11,48,"STP","201611STP",null,null,null,"Total do Mês","TOT",null,null,{"$f":"+O58+O59","v":218297},null,{"$f":"+Q58+Q59","v":84374},{"$f":"+R58+R59","v":383877},{"$f":"+S58+S59","v":144875},{"$f":"+T58+T59","v":153148},{"$f":"SUM(O57:T57)","v":984571},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,49,"STP","201611STP",null,null,null,null,"AVC",null,null,{"$f":"+O10","v":177110},null,{"$f":"+Q44","v":61627},312216,115149,113117,{"$f":"SUM(O58:T58)","v":779219},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,50,"STP","201611STP",null,null,null,null,"TTT",null,null,{"$f":"+O11","v":41187},null,22747,71661,29726,40031,{"$f":"SUM(O59:T59)","v":205352},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,51,"STP","201611STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,52,"STP","201611STP",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U12-U57","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,53,"STP","201611STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",2016,11,54,"STP","201611STP",null," ",null," "," "," "," "," "," "," "," "," "," "," ",null," ",null," ",null," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," ",null,null,null,null,null," "]
[" ","2016-11-30",2016,11,55,"STP","201611STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,1,"STP","201612STP",null,{"$f":"+B65","v":"2016-12-31"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C65*100+$D65,$L65),M$10:M$4920)","v":34190},700687,180604,54451,52496,259527,49315,104294,700687,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C65*100+$D65,$L65),Y$10:Y$4920)","v":0},null," ",null," ",{"$f":"+I65","v":"2016-12-31"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C65*100+$D65,$L65),AH$10:AH$4920)","v":66392},1479906,117665,357714,104972,529603,152541,217411,1479906,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,2,"STP","201612STP",null,"2016-12-31",null,"Total TTT","TTT",10993,191201,43910,23001,17645,53772,13973,38900,191201,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C66*100+$D66,$L66),Y$10:Y$4920)","v":0},null," ",null," ","2016-12-31",null,"Total TTT","TTT",21177,396553,48795,85097,35521,109598,38611,78931,396553,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,3,"STP","201612STP",null,"2016-12-31",null,"Total por Linha","TOT",{"$f":"+M65+M66","v":45183},891888,224514,77452,70141,313299,63288,143194,891888,null," ",null,{"$f":"+Y65+Y66","v":0},null," ",null," ","2016-12-31",null,"Geral","TOT",{"$f":"+AH65+AH66","v":87569},{"$f":"+AI65+AI66","v":1876459},166460,442811,140493,639201,191152,296342,1876459,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,4,"STP","201612STP",null,"2016-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ","2016-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,5,"AVC","201612AVC",null,"2016-12-31",1,"Cristo Rei","AVC",3450,69332,19562,5514,{"$f":"4174+1028","v":5202},{"$f":"18926+2758","v":21684},{"$f":"2914+753","v":3667},{"$f":"6235+649+1185+351+338+78+11+4856","v":13703},{"$f":"SUM(O69:T69)","v":69332},null," ",null,{"$f":"+U69-N69","v":0},null," ",null," ","2016-12-31",{"$f":"+J69","v":1},{"$f":"+K69","v":"Cristo Rei"},{"$f":"+L69","v":"AVC"},{"$f":"+M69+AH14","v":6695},{"$f":"+N69+AI14","v":142494},{"$f":"+P69+AJ14","v":11819},{"$f":"+O69+AK14","v":38199},{"$f":"+Q69+AL14","v":10340},{"$f":"+R69+AM14","v":43725},{"$f":"+S69+AN14","v":10694},{"$f":"+T69+AO14","v":27717},{"$f":"SUM(AJ69:AO69)","v":142494},null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,6,"AVC","201612AVC",null,"2016-12-31",2,"Tomazelli","AVC",8866,246491,61785,14208,{"$f":"12561+3024","v":15585},{"$f":"101545+7506","v":109051},{"$f":"16758+3644","v":20402},{"$f":"10185+822+3386+567+933+143+122+9302","v":25460},246491,null," ",null,0,null," ",null," ","2016-12-31",{"$f":"+J70","v":2},"Tomazelli",{"$f":"+L70","v":"AVC"},17294,525207,30190,124170,31016,221948,62752,55131,{"$f":"SUM(AJ70:AO70)","v":525207},null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,7,"AVC","201612AVC",null,"2016-12-31",3,"Parque das Palmeiras","AVC",1771,28565,7615,1600,{"$f":"2060+480","v":2540},{"$f":"7529+1574","v":9103},{"$f":"1474+273","v":1747},{"$f":"2803+122+558+91+249+29+5+2103","v":5960},28565,null," ",null,0,null," ",null," ","2016-12-31",3,"Parque das Palmeiras","AVC",3427,59452,3639,14978,4805,18377,5565,12088,59452,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,8,"AVC","201612AVC",null,"2016-12-31",4,"Vila Real","AVC",3050,55078,14763,4237,{"$f":"3611+1441","v":5052},{"$f":"14313+2136","v":16449},{"$f":"2873+873","v":3746},10831,55078,null," ",null,0,null," ",null," ","2016-12-31",4,"Vila Real","AVC",5937,113485,9008,28633,9892,32925,11190,21837,113485,null,{"$f":"+AP72-AI72","v":0},null,null,null,null,null," "]
[" ","2016-12-31",2016,12,9,"AVC","201612AVC",null,"2016-12-31",5,"Quedas do Palmital","AVC",1946,25348,6205,2454,{"$f":"1477+565","v":2042},{"$f":"8795+980","v":9775},{"$f":"1022+196","v":1218},3654,25348,null," ",null,0,null," ",null," ","2016-12-31",5,"Quedas do Palmital","AVC",3735,52401,5417,11812,4176,19498,3870,7628,52401,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,10,"TTT","201612TTT",null,"2016-12-31",6,"São Pedro","TTT",2580,49432,12501,4788,{"$f":"1162+2366","v":3528},{"$f":"9927+4500","v":14427},{"$f":"748+1924","v":2672},11516,49432,null," ",null,0,null," ",null," ","2016-12-31",6,"São Pedro","TTT",5143,105282,10599,24285,7383,30850,8242,23923,105282,null,0,null,null,null,null,null," "]
[" ",{"$f":"IF(E74=55,B74+32-DAY(B74+32),B74)","v":"2016-12-31"},2016,12,11,"AVC","201612AVC",null,"2016-12-31",7,"Trevo","AVC",1800,38671,12756,4360,{"$f":"2052+521","v":2573},{"$f":"10187+2432","v":12619},{"$f":"1152+346","v":1498},4865,38671,null," ",null,0,null," ",null," ","2016-12-31",7,"Trevo","AVC",3461,78494,9036,24692,5120,25929,4223,9494,78494,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,12,"TTT","201612TTT",null,"2016-12-31",8,"Seminário","TTT",4030,70233,15931,8259,{"$f":"2107+5534","v":7641},{"$f":"13390+5262","v":18652},{"$f":"2702+4014","v":6716},{"$f":"1637+3533+656+2220+134+1065+13+3776","v":13034},70233,null," ",null,0,null," ",null," ","2016-12-31",8,"Seminário","TTT",7724,144540,17644,30416,15363,38061,16888,26168,144540,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,13,"TTT","201612TTT",null,"2016-12-31",9,"Presidente Medici","TTT",2002,35523,8362,3117,{"$f":"1285+2149","v":3434},{"$f":"8084+2945","v":11029},{"$f":"708+2080","v":2788},{"$f":"828+2463+225+705+164+219+1+2188","v":6793},35523,null," ",null,0,null," ",null," ","2016-12-31",9,"Presidente Medici","TTT",3899,76326,7240,16952,7030,22242,8657,14205,76326,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,14,"TTT","201612TTT",null,"2016-12-31",10,"Hospital Regional","TTT",2381,36013,7116,6837,{"$f":"1126+1916","v":3042},{"$f":"5984+3680","v":9664},{"$f":"566+1231","v":1797},{"$f":"1166+2700+333+693+112+313+2+2238","v":7557},36013,null," ",null,0,null," ",null," ","2016-12-31",10,"Hospital Regional","TTT",4411,70405,13312,13444,5745,18445,4824,14635,70405,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,15,"AVC","201612AVC",null,"2016-12-31",11,"Santo Antoio","AVC",2144,35695,7666,3744,{"$f":"2362+741","v":3103},{"$f":"9906+1572","v":11478},{"$f":"1796+588","v":2384},7320,35695,null," ",null,0,null," ",null," ","2016-12-31",11,"Santo Antoio","AVC",4151,74861,8210,14942,6081,23195,7620,14813,74861,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,16,{"$f":"IF(J80=0,\"STP\",VLOOKUP(J80,Linhas,3))","v":"AVC"},"201612AVC",null,"2016-12-31",12,"Fernando Machado","AVC",1089,25069,7100,2611,{"$f":"1524+497","v":2021},{"$f":"6735+1145","v":7880},{"$f":"938+365","v":1303},4154,25069,null," ",null,0,null," ",null," ","2016-12-31",12,"Fernando Machado","AVC",2075,51475,5255,13843,4018,15760,4031,8568,51475,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,17,"AVC","201612AVC",null,"2016-12-31",13,"Passo dos Fortes","AVC",1347,22168,5540,1989,{"$f":"1462+529","v":1991},{"$f":"4882+1069","v":5951},{"$f":"1127+397","v":1524},5173,22168,null," ",null,0,null," ",null," ","2016-12-31",13,"Passo dos Fortes","AVC",2554,46526,4311,10898,4150,12154,4346,10667,46526,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,18,"AVC","201612AVC",null,"2016-12-31",14,"Vitoria","AVC",1361,24920,5834,1487,{"$f":"1664+314","v":1978},{"$f":"8637+1001","v":9638},{"$f":"986+184","v":1170},4813,24920,null," ",null,0,null," ",null," ","2016-12-31",14,"Vitoria","AVC",2605,52278,3099,11721,4005,19914,3588,9951,52278,null,0,null,null,null,null,null," "]
[" ","2016-12-31",{"$f":"YEAR(B83)","v":2016},{"$f":"MONTH(B83)","v":12},19,"AVC",{"$f":"CONCATENATE(+C83*100+D83,F83)","v":"201612AVC"},null,"2016-12-31",15,"Cachenere","AVC",831,17123,3452,1059,{"$f":"1034+201","v":1235},{"$f":"7330+519","v":7849},{"$f":"1441+335","v":1776},1752,17123,null," ",null,0,null," ",null," ","2016-12-31",15,"Cachenere","AVC",1603,37368,2602,7146,2478,15784,5524,3834,37368,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,20,"AVC","201612AVC",null,"2016-12-31",16,"Bela Vista","AVC",324,5185,1277,469,{"$f":"513+132","v":645},{"$f":"1417+225","v":1642},{"$f":"281+62","v":343},809,5185,null," ",null,0,null," ",null," ","2016-12-31",16,"Bela Vista","AVC",625,11096,981,2616,1265,3442,1140,1652,11096,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,21,"AVC","201612AVC",null,"2016-12-31",17,"Vila Esperança","AVC",664,17902,4689,1123,{"$f":"1274+267","v":1541},{"$f":"6244+636","v":6880},{"$f":"1164+289","v":1453},2216,17902,null," ",null,0,null," ",null," ","2016-12-31",17,"Vila Esperança","AVC",1278,37926,2362,8980,3047,14016,4712,4809,37926,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,22,"AVC","201612AVC",null,"2016-12-31",18,"Vila Rica","AVC",420,9968,2910,1122,{"$f":"757+74","v":831},{"$f":"2744+798","v":3542},{"$f":"457+94","v":551},1012,9968,null," ",null,0,null," ",null," ","2016-12-31",18,"Vila Rica","AVC",804,20877,2351,5456,1657,7460,1962,1991,20877,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,23,"AVC","201612AVC",null,"2016-12-31",19,"Universitário","AVC",952,10824,2450,1066,{"$f":"790+480","v":1270},{"$f":"2504+392","v":2896},{"$f":"464+136","v":600},2542,10824,null," ",null,0,null," ",null," ","2016-12-31",19,"Universitário","AVC",1817,22433,2263,4655,2543,5791,1810,5371,22433,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,24,"AVC","201612AVC",null,"2016-12-31",20,"Transporte especial","AVC",30,183,null,null,null,null,null,183,183,null," ",null,0,null," ",null," ","2016-12-31",20,"Transporte especial","AVC",87,687,0,5,12,19,4,647,687,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,25,"AVC","201612AVC",null,"2016-12-31",21,"Saic","AVC",1217,16540,2213,3201,{"$f":"580+215","v":795},{"$f":"5601+379","v":5980},{"$f":"587+191","v":778},3573,16540,null," ",null,0,null," ",null," ","2016-12-31",21,"Saic","AVC",2331,34709,6784,4430,1665,12069,2544,7217,34709,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,26,"AVC","201612AVC",null,"2016-12-31",22,"Santa Luzia","AVC",1203,14647,4120,1229,{"$f":"977+509","v":1486},{"$f":"3365+706","v":4071},{"$f":"871+215","v":1086},2655,14647,null," ",null,0,null," ",null," ","2016-12-31",22,"Santa Luzia","AVC",2261,31033,2798,8099,3102,8086,3331,5617,31033,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,27,"AVC","201612AVC",null,"2016-12-31",23,"Dist Marechal Bormann","AVC",692,12812,4547,1247,{"$f":"663+216","v":879},{"$f":"3618+422","v":4040},{"$f":"401+120","v":521},1578,12812,null," ",null,0,null," ",null," ","2016-12-31",23,"Dist Marechal Bormann","AVC",1349,28136,2992,8980,1900,9265,1574,3425,28136,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,28,"AVC","201612AVC",null,"2016-12-31",24,"Universidade Federal","AVC",{"$f":"1033","v":1033},{"$f":"24166","v":24166},{"$f":"6120","v":6120},1731,{"$f":"1336+391","v":1727},{"$f":"8456+543","v":8999},{"$f":"2682+866","v":3548},{"$f":"2041","v":2041},24166,null," ",null,0,null," ",null," ","2016-12-31",24,"Universidade Federal","AVC",2303,58968,4548,13459,3700,20246,12061,4954,58968,null,0,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,29,"STP","201612STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,30,"STP","201612STP",null,null,null,"Integração","TOT",null,null,null,{"$f":"+P95+P96","v":-77452},13562,54271,9606,13,0,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,31,"STP","201612STP",null,null,null,null,"AVC",null,null,null,{"$f":"-P65","v":-54451},{"$f":"-Q65+Q99","v":8947},39098,6393,13,{"$f":"SUM(O95:T95)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,32,"STP","201612STP",null,null,null,null,"TTT",null,null,null,{"$f":"-P66","v":-23001},4615,15173,3213,0,{"$f":"SUM(O96:T96)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"IF(E96=55,B96+32-DAY(B96+32),B96)","v":"2016-12-31"},{"$f":"YEAR(B97)","v":2016},{"$f":"MONTH(B97)","v":12},{"$f":"IF(E96=55,1,E96+1)","v":33},{"$f":"IF(J97=0,\"STP\",VLOOKUP(J97,Linhas,3))","v":"STP"},{"$f":"CONCATENATE(+C97*100+D97,F97)","v":"201612STP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,34,"STP","201612STP",null,null,null,"Total por cartão","TOT",null,null,null,null,{"$f":"+Q99+Q100","v":83703},{"$f":"+R99+R100","v":367570},{"$f":"+S99+S100","v":72894},{"$f":"+T99+T100","v":143207},{"$f":"SUM(O98:T98)","v":667374},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,35,"STP","201612STP",null,null,null,null,"AVC",null,null,null,null,{"$f":"+Q102","v":61443},{"$f":"+R102","v":298625},{"$f":"+S102","v":55708},{"$f":"+T102","v":104307},{"$f":"SUM(O99:T99)","v":520083},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,36,"STP","201612STP",null,null,null,null,"TTT",null,null,null,null,{"$f":"+Q108","v":22260},{"$f":"+R108","v":68945},{"$f":"+S108","v":17186},{"$f":"+T108","v":38900},{"$f":"SUM(O100:T100)","v":147291},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,37,"STP","201612STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,38,"STP","201612STP",null,null,null,"Resumo mensal","AVC",null,null,null,null,{"$f":"SUM(Q103:Q106)","v":61443},{"$f":"SUM(R103:R106)","v":298625},{"$f":"SUM(S103:S106)","v":55708},{"$f":"SUM(T103:T106)","v":104307},{"$f":"SUM(O102:T102)","v":520083},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,39,"STP","201612STP",null,null,null,"Total","AVC",null,null,null,null,46795,266954,44050,93992,{"$f":"SUM(O103:T103)","v":451791},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,40,"STP","201612STP",null,null,null,"Total","TTT",null,null,null,null,14648,31671,11658,{"$f":"10296+19","v":10315},{"$f":"SUM(O104:T104)","v":68292},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,41,"STP","201612STP",null,null,null,"Integração","AVC",null,null,null,null,0,0,0,0,{"$f":"SUM(O105:T105)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,42,"STP","201612STP",null,null,null,"Integração","TTT",null,null,null,null,0,0,0,0,{"$f":"SUM(O106:T106)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,43,"STP","201612STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,44,"STP","201612STP",null,null,null,"Resumo mensal","TTT",null,null,null,null,{"$f":"SUM(Q109:Q110)","v":22260},{"$f":"+R109+R110","v":68945},{"$f":"+S109+S110","v":17186},{"$f":"+T109+T110","v":38900},{"$f":"SUM(O108:T108)","v":147291},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,45,"STP","201612STP",null,null,null,"Total","AVC",null,null,null,null,14554,20554,10801,{"$f":"29676","v":29676},{"$f":"SUM(O109:T109)","v":75585},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,46,"STP","201612STP",null,null,null,"Total","TTT",null,null,null,null,7706,48391,6385,{"$f":"9224","v":9224},{"$f":"SUM(O110:T110)","v":71706},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,47,"STP","201612STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,48,"STP","201612STP",null,null,null,"Total do Mês","TOT",null,null,{"$f":"+O113+O114","v":224514},null,{"$f":"+Q113+Q114","v":83703},{"$f":"+R113+R114","v":367570},{"$f":"+S113+S114","v":72894},{"$f":"+T113+T114","v":143207},{"$f":"SUM(O112:T112)","v":891888},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,49,"STP","201612STP",null,null,null,null,"AVC",null,null,{"$f":"+O65","v":180604},null,{"$f":"+Q99","v":61443},298625,55708,104307,{"$f":"SUM(O113:T113)","v":700687},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,50,"STP","201612STP",null,null,null,null,"TTT",null,null,{"$f":"+O66","v":43910},null,22260,68945,17186,38900,{"$f":"SUM(O114:T114)","v":191201},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,51,"STP","201612STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,52,"STP","201612STP",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U67-U112","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,53,"STP","201612STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,54,"STP","201612STP",null,null,null," "," "," "," "," "," "," "," "," "," "," ",null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-12-31",2016,12,55,"STP","201612STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,1,"STP","201701STP",null,{"$f":"+B120","v":"2017-01-31"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C120*100+$D120,$L120),M$10:M$4920)","v":33100},639036,175130,50585,55488,250660,4602,102571,639036,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C120*100+$D120,$L120),Y$10:Y$4920)","v":0},null," ",null," ",{"$f":"+I120","v":"2017-01-31"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C120*100+$D120,$L120),AH$10:AH$4920)","v":99492},2118942,168250,532844,160460,780263,157143,319982,2118942,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,2,"STP","201701STP",null,"2017-01-31",null,"Total TTT","TTT",10893,166913,40453,20646,18374,48561,1547,37332,166913,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C121*100+$D121,$L121),Y$10:Y$4920)","v":0},null," ",null," ","2017-01-31",null,"Total TTT","TTT",32070,563466,69441,125550,53895,158159,40158,116263,563466,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,3,"STP","201701STP",null,"2017-01-31",null,"Total por Linha","TOT",{"$f":"+M120+M121","v":43993},805949,215583,71231,73862,299221,6149,139903,805949,null," ",null,{"$f":"+Y120+Y121","v":0},null," ",null," ","2017-01-31",null,"Geral","TOT",{"$f":"+AH120+AH121","v":131562},{"$f":"+AI120+AI121","v":2682408},237691,658394,214355,938422,197301,436245,2682408,null,0,null,null,null,null,null," "]
[" ","2017-01-31",{"$f":"YEAR(B123)","v":2017},{"$f":"MONTH(B123)","v":1},4,"STP",{"$f":"CONCATENATE(+C123*100+D123,F123)","v":"201701STP"},null,"2017-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ","2017-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,5,"AVC","201701AVC",null,"2017-01-31",1,"Cristo Rei","AVC",3404,64948,18513,5160,5816,21585,364,13510,{"$f":"SUM(O124:T124)","v":64948},null," ",null,{"$f":"+U124-N124","v":0},null," ",null," ","2017-01-31",{"$f":"+J124","v":1},{"$f":"+K124","v":"Cristo Rei"},{"$f":"+L124","v":"AVC"},{"$f":"+M124+AH69","v":10099},{"$f":"+N124+AI69","v":207442},{"$f":"+P124+AJ69","v":16979},{"$f":"+O124+AK69","v":56712},{"$f":"+Q124+AL69","v":16156},{"$f":"+R124+AM69","v":65310},{"$f":"+S124+AN69","v":11058},{"$f":"+T124+AO69","v":41227},{"$f":"SUM(AJ124:AO124)","v":207442},null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,{"$f":"IF(E124=55,1,E124+1)","v":6},"AVC","201701AVC",null,"2017-01-31",2,"Tomazelli","AVC",8738,228335,61734,13510,17264,108871,1178,25778,228335,null," ",null,0,null," ",null," ","2017-01-31",{"$f":"+J125","v":2},"Tomazelli",{"$f":"+L125","v":"AVC"},26032,753542,43700,185904,48280,330819,63930,80909,{"$f":"SUM(AJ125:AO125)","v":753542},null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,7,"AVC","201701AVC",null,"2017-01-31",3,"Parque das Palmeiras","AVC",1760,26040,7607,1300,2544,8676,104,5809,26040,null," ",null,0,null," ",null," ","2017-01-31",3,"Parque das Palmeiras","AVC",5187,85492,4939,22585,7349,27053,5669,17897,85492,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,8,"AVC","201701AVC",null,"2017-01-31",4,"Vila Real","AVC",2988,49146,14215,3663,4894,15901,299,10174,49146,null," ",null,0,null," ",null," ","2017-01-31",4,"Vila Real","AVC",8925,162631,12671,42848,14786,48826,11489,32011,162631,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,9,"AVC","201701AVC",null,"2017-01-31",5,"Quedas do Palmital","AVC",1966,24974,6311,2459,2157,9929,60,4058,24974,null," ",null,0,null," ",null," ","2017-01-31",5,"Quedas do Palmital","AVC",5701,77375,7876,18123,6333,29427,3930,11686,77375,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,10,"TTT","201701TTT",null,"2017-01-31",6,"São Pedro","TTT",2652,44930,11532,5004,3765,12988,366,{"$f":"11272+3","v":11275},44930,null," ",null,0,null," ",null," ","2017-01-31",6,"São Pedro","TTT",7795,150212,15603,35817,11148,43838,8608,35198,150212,null,0,null,null,null,null,null," "]
[" ","2017-01-31",{"$f":"YEAR(B130)","v":2017},{"$f":"MONTH(B130)","v":1},11,"AVC",{"$f":"CONCATENATE(+C130*100+D130,F130)","v":"201701AVC"},null,"2017-01-31",7,"Trevo","AVC",1746,36572,12277,4465,2779,12090,211,4750,36572,null," ",null,0,null," ",null," ","2017-01-31",7,"Trevo","AVC",5207,115066,13501,36969,7899,38019,4434,14244,115066,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,12,"TTT","201701TTT",null,"2017-01-31",8,"Seminário","TTT",3823,57610,14339,6125,7891,16074,500,12681,57610,null," ",null,0,null," ",null," ","2017-01-31",8,"Seminário","TTT",11547,202150,23769,44755,23254,54135,17388,38849,202150,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,13,"TTT","201701TTT",null,"2017-01-31",9,"Presidente Medici","TTT",1975,31653,8137,2713,3642,10296,396,6469,31653,null," ",null,0,null," ",null," ","2017-01-31",9,"Presidente Medici","TTT",5874,107979,9953,25089,10672,32538,9053,20674,107979,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,14,"TTT","201701TTT",null,"2017-01-31",10,"Hospital Regional","TTT",2443,32720,6445,6804,3076,9203,285,6907,32720,null," ",null,0,null," ",null," ","2017-01-31",10,"Hospital Regional","TTT",6854,103125,20116,19889,8821,27648,5109,21542,103125,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,15,"AVC","201701AVC",null,"2017-01-31",11,"Santo Antoio","AVC",2101,32121,7791,3329,3309,10314,135,7243,32121,null," ",null,0,null," ",null," ","2017-01-31",11,"Santo Antoio","AVC",6252,106982,11539,22733,9390,33509,7755,22056,106982,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,16,"AVC","201701AVC",null,"2017-01-31",12,"Fernando Machado","AVC",1065,23676,6677,2647,2187,7712,161,4292,23676,null," ",null,0,null," ",null," ","2017-01-31",12,"Fernando Machado","AVC",3140,75151,7902,20520,6205,23472,4192,12860,75151,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,17,"AVC","201701AVC",null,"2017-01-31",13,"Passo dos Fortes","AVC",1289,19394,5618,1759,1931,5220,139,4727,19394,null," ",null,0,null," ",null," ","2017-01-31",13,"Passo dos Fortes","AVC",3843,65920,6070,16516,6081,17374,4485,15394,65920,null,0,null,null,null,null,null," "]
[" ","2017-01-31",{"$f":"YEAR(B137)","v":2017},{"$f":"MONTH(B137)","v":1},18,"AVC",{"$f":"CONCATENATE(+C137*100+D137,F137)","v":"201701AVC"},null,"2017-01-31",14,"Vitoria","AVC",1308,23985,5947,1506,2209,9327,77,4919,23985,null," ",null,0,null," ",null," ","2017-01-31",14,"Vitoria","AVC",3913,76263,4605,17668,6214,29241,3665,14870,76263,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,19,"AVC","201701AVC",null,"2017-01-31",15,"Cachenere","AVC",827,14824,3488,911,1341,7187,101,1796,14824,null," ",null,0,null," ",null," ","2017-01-31",15,"Cachenere","AVC",2430,52192,3513,10634,3819,22971,5625,5630,52192,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,20,"AVC","201701AVC",null,"2017-01-31",16,"Bela Vista","AVC",316,4463,1150,392,642,1625,17,637,4463,null," ",null,0,null," ",null," ","2017-01-31",16,"Bela Vista","AVC",941,15559,1373,3766,1907,5067,1157,2289,15559,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,21,"AVC","201701AVC",null,"2017-01-31",17,"Vila Esperança","AVC",664,15880,4578,1025,1635,6257,111,2274,15880,null," ",null,0,null," ",null," ","2017-01-31",17,"Vila Esperança","AVC",1942,53806,3387,13558,4682,20273,4823,7083,53806,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,22,"AVC","201701AVC",null,"2017-01-31",18,"Vila Rica","AVC",406,9262,2508,1130,969,3520,44,{"$f":"444+56+95+42+29+3+422","v":1091},9262,null," ",null,0,null," ",null," ","2017-01-31",18,"Vila Rica","AVC",1210,30139,3481,7964,2626,10980,2006,3082,30139,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,23,"AVC","201701AVC",null,"2017-01-31",19,"Universitário","AVC",956,9994,2502,987,1362,2698,29,2416,9994,null," ",null,0,null," ",null," ","2017-01-31",19,"Universitário","AVC",2773,32427,3250,7157,3905,8489,1839,7787,32427,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,24,"AVC","201701AVC",null,"2017-01-31",20,"Transporte especial","AVC",4,97,25,0,15,30,1,{"$f":"12+2+12","v":26},97,null," ",null,0,null," ",null," ","2017-01-31",20,"Transporte especial","AVC",91,784,0,30,27,49,5,673,784,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,25,"AVC","201701AVC",null,"2017-01-31",21,"Saic","AVC",1200,16136,2260,3048,891,6385,51,3501,16136,null," ",null,0,null," ",null," ","2017-01-31",21,"Saic","AVC",3531,50845,9832,6690,2556,18454,2595,10718,50845,null,0,null,null,null,null,null," "]
[" ",{"$f":"IF(E144=55,B144+32-DAY(B144+32),B144)","v":"2017-01-31"},{"$f":"YEAR(B145)","v":2017},{"$f":"MONTH(B145)","v":1},26,"AVC",{"$f":"CONCATENATE(+C145*100+D145,F145)","v":"201701AVC"},null,"2017-01-31",22,"Santa Luzia","AVC",1136,12157,3665,1066,1359,3293,55,2719,12157,null," ",null,0,null," ",null," ","2017-01-31",22,"Santa Luzia","AVC",3397,43190,3864,11764,4461,11379,3386,8336,43190,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,27,"AVC","201701AVC",null,"2017-01-31",23,"Dist Marechal Bormann","AVC",592,10408,3742,1101,922,3174,24,1445,10408,null," ",null,0,null," ",null," ","2017-01-31",23,"Dist Marechal Bormann","AVC",1941,38544,4093,12722,2822,12439,1598,4870,38544,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,28,"AVC","201701AVC",null,"2017-01-31",24,"Universidade Federal","AVC",634,16624,4522,1127,1262,6866,1441,1406,16624,null," ",null,0,null," ",null," ","2017-01-31",24,"Universidade Federal","AVC",2937,75592,5675,17981,4962,27112,13502,6360,75592,null,0,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,29,"STP","201701STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,30,"STP","201701STP",null,null,null,"Integração","TOT",null,null,{"$f":"+O150+O151","v":0},-71231,14883,55452,896,0,0,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,31,{"$f":"IF(J150=0,\"STP\",VLOOKUP(J150,Linhas,3))","v":"STP"},"201701STP",null,null,null,null,"AVC",null,null,null,{"$f":"-P120","v":-50585},{"$f":"-Q120+Q154","v":9907},40043,635,0,{"$f":"SUM(O150:T150)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,32,"STP","201701STP",null,null,null,null,"TTT",null,null,null,{"$f":"-P121","v":-20646},4976,15409,261,0,{"$f":"SUM(O151:T151)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,33,"STP","201701STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,34,"STP","201701STP",null,null,null,"Total por cartão","TOT",null,null,null,null,{"$f":"+Q154+Q155","v":88745},{"$f":"+R154+R155","v":354673},{"$f":"+S154+S155","v":7045},{"$f":"+T154+T155","v":139903},{"$f":"SUM(O153:T153)","v":590366},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,35,"STP","201701STP",null,null,null,null,"AVC",null,null,null,null,{"$f":"+Q157","v":65395},{"$f":"+R157","v":290703},{"$f":"+S157","v":5237},{"$f":"+T157","v":102571},{"$f":"SUM(O154:T154)","v":463906},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,36,"STP","201701STP",null,null,null,null,"TTT",null,null,null,null,{"$f":"+Q163","v":23350},{"$f":"+R163","v":63970},{"$f":"+S163","v":1808},{"$f":"+T163","v":37332},{"$f":"SUM(O155:T155)","v":126460},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,37,"STP","201701STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,38,"STP","201701STP",null,null,null,"Resumo mensal","AVC",null,null,null,null,{"$f":"SUM(Q158:Q161)","v":65395},{"$f":"SUM(R158:R161)","v":290703},{"$f":"SUM(S158:S161)","v":5237},{"$f":"SUM(T158:T161)","v":102571},{"$f":"SUM(O157:T157)","v":463906},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,39,"STP","201701STP",null,null,null,"Total","AVC",null,null,null,null,50798,260198,2336,{"$f":"91676","v":91676},{"$f":"SUM(O158:T158)","v":405008},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,40,"STP","201701STP",null,null,null,"Total","TTT",null,null,null,null,14597,30505,2901,{"$f":"10895","v":10895},{"$f":"SUM(O159:T159)","v":58898},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,41,"STP","201701STP",null,null,null,"Integração","AVC",null,null,null,null,0,0,0,0,{"$f":"SUM(O160:T160)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,42,"STP","201701STP",null,null,null,"Integração","TTT",null,null,null,null,0,0,0,0,{"$f":"SUM(O161:T161)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,43,"STP","201701STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,44,"STP","201701STP",null,null,null,"Resumo mensal","TTT",null,null,null,null,{"$f":"SUM(Q164:Q165)","v":23350},{"$f":"+R164+R165","v":63970},{"$f":"+S164+S165","v":1808},{"$f":"+T164+T165","v":37332},{"$f":"SUM(O163:T163)","v":126460},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,45,"STP","201701STP",null,null,null,"Total","AVC",null,null,null,null,15066,18507,1676,{"$f":"28440+3","v":28443},{"$f":"SUM(O164:T164)","v":63692},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"IF(E164=55,B164+32-DAY(B164+32),B164)","v":"2017-01-31"},{"$f":"YEAR(B165)","v":2017},{"$f":"MONTH(B165)","v":1},{"$f":"IF(E164=55,1,E164+1)","v":46},{"$f":"IF(J165=0,\"STP\",VLOOKUP(J165,Linhas,3))","v":"STP"},{"$f":"CONCATENATE(+C165*100+D165,F165)","v":"201701STP"},null,null,null,"Total","TTT",null,null,null,null,8284,45463,132,8889,{"$f":"SUM(O165:T165)","v":62768},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,47,"STP","201701STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,48,"STP","201701STP",null,null,null,"Total do Mês","TOT",null,null,{"$f":"+O168+O169","v":215583},null,{"$f":"+Q168+Q169","v":88745},{"$f":"+R168+R169","v":354673},{"$f":"+S168+S169","v":7045},{"$f":"+T168+T169","v":139903},{"$f":"SUM(O167:T167)","v":805949},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,49,"STP","201701STP",null,null,null,null,"AVC",null,null,{"$f":"+O120","v":175130},null,{"$f":"+Q154","v":65395},290703,5237,102571,{"$f":"SUM(O168:T168)","v":639036},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,50,"STP","201701STP",null,null,null,null,"TTT",null,null,{"$f":"+O121","v":40453},null,23350,63970,1808,37332,{"$f":"SUM(O169:T169)","v":166913},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,51,"STP","201701STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,52,"STP","201701STP",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U122-U167","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,53,"STP","201701STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,54,"STP","201701STP",null,null,null," "," "," "," "," "," "," "," "," "," "," ",null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-01-31",2017,1,55,"STP","201701STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,1,"STP","201702STP",null,{"$f":"+B175","v":"2017-02-28"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C175*100+$D175,$L175),M$10:M$4920)","v":30815},712475,185640,57067,51464,250215,66384,101705,712475,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C175*100+$D175,$L175),Y$10:Y$4920)","v":0},null," ",null," ",{"$f":"+I175","v":"2017-02-28"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C175*100+$D175,$L175),AH$10:AH$4920)","v":130307},2831417,225317,718484,211924,1030478,223527,421687,2831417,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,2,"STP","201702STP",null,"2017-02-28",null,"Total TTT","TTT",9808,180800,42361,23353,17640,49534,12822,35090,180800,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C176*100+$D176,$L176),Y$10:Y$4920)","v":0},null," ",null," ","2017-02-28",null,"Total TTT","TTT",41878,744266,92794,167911,71535,207693,52980,151353,744266,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,3,"STP","201702STP",null,"2017-02-28",null,"Total por Linha","TOT",{"$f":"+M175+M176","v":40623},893275,228001,80420,69104,299749,79206,136795,893275,null," ",null,{"$f":"+Y175+Y176","v":0},null," ",null," ","2017-02-28",null,"Geral","TOT",{"$f":"+AH175+AH176","v":172185},{"$f":"+AI175+AI176","v":3575683},318111,886395,283459,1238171,276507,573040,3575683,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,4,"STP","201702STP",null,"2017-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ","2017-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,5,"AVC","201702AVC",null,"2017-02-28",1,"Cristo Rei","AVC",3093,65733,18467,5503,5121,21052,3343,12247,{"$f":"SUM(O179:T179)","v":65733},null," ",null,{"$f":"+U179-N179","v":0},null," ",null," ","2017-02-28",{"$f":"+J179","v":1},{"$f":"+K179","v":"Cristo Rei"},{"$f":"+L179","v":"AVC"},{"$f":"+M179+AH124","v":13192},{"$f":"+N179+AI124","v":273175},{"$f":"+P179+AJ124","v":22482},{"$f":"+O179+AK124","v":75179},{"$f":"+Q179+AL124","v":21277},{"$f":"+R179+AM124","v":86362},{"$f":"+S179+AN124","v":14401},{"$f":"+T179+AO124","v":53474},{"$f":"SUM(AJ179:AO179)","v":273175},null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,6,"AVC","201702AVC",null,"2017-02-28",2,"Tomazelli","AVC",7800,243240,63009,13904,14906,102983,22127,{"$f":"26307+4","v":26311},243240,null," ",null,0,null," ",null," ","2017-02-28",{"$f":"+J180","v":2},"Tomazelli",{"$f":"+L180","v":"AVC"},33832,996782,57604,248913,63186,433802,86057,107220,{"$f":"SUM(AJ180:AO180)","v":996782},null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,7,"AVC","201702AVC",null,"2017-02-28",3,"Parque das Palmeiras","AVC",1591,27525,7568,1672,2517,8442,1962,5364,27525,null," ",null,0,null," ",null," ","2017-02-28",3,"Parque das Palmeiras","AVC",6778,113017,6611,30153,9866,35495,7631,23261,113017,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,8,"AVC","201702AVC",null,"2017-02-28",4,"Vila Real","AVC",2708,53011,14573,4289,4660,15745,4158,9586,53011,null," ",null,0,null," ",null," ","2017-02-28",4,"Vila Real","AVC",11633,215642,16960,57421,19446,64571,15647,41597,215642,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,9,"AVC","201702AVC",null,"2017-02-28",5,"Quedas do Palmital","AVC",1854,27104,6736,2943,2007,10171,1379,3868,27104,null," ",null,0,null," ",null," ","2017-02-28",5,"Quedas do Palmital","AVC",7555,104479,10819,24859,8340,39598,5309,15554,104479,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,10,"TTT","201702TTT",null,"2017-02-28",6,"São Pedro","TTT",2283,46478,11694,4420,3735,13413,{"$f":"2655","v":2655},{"$f":"10557+4","v":10561},46478,null," ",null,0,null," ",null," ","2017-02-28",6,"São Pedro","TTT",10078,196690,20023,47511,14883,57251,11263,45759,196690,null,{"$f":"+AP184-AI184","v":0},null,null,null,null,null," "]
[" ","2017-02-28",2017,2,11,"AVC","201702AVC",null,"2017-02-28",7,"Trevo","AVC",1546,35804,12386,4152,2394,10990,1448,4434,35804,null," ",null,0,null," ",null," ","2017-02-28",7,"Trevo","AVC",6753,150870,17653,49355,10293,49009,5882,18678,150870,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,12,"TTT","201702TTT",null,"2017-02-28",8,"Seminário","TTT",3426,63746,15013,8095,7368,16178,5662,11430,63746,null," ",null,0,null," ",null," ","2017-02-28",8,"Seminário","TTT",14973,265896,31864,59768,30622,70313,23050,50279,265896,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,13,"TTT","201702TTT",null,"2017-02-28",9,"Presidente Medici","TTT",1974,37268,9152,4161,3447,11105,2883,{"$f":"6516+4","v":6520},37268,null," ",null,0,null," ",null," ","2017-02-28",9,"Presidente Medici","TTT",7848,145247,14114,34241,14119,43643,11936,27194,145247,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,14,"TTT","201702TTT",null,"2017-02-28",10,"Hospital Regional","TTT",2125,33308,6502,6677,3090,8838,1622,6579,33308,null," ",null,0,null," ",null," ","2017-02-28",10,"Hospital Regional","TTT",8979,136433,26793,26391,11911,36486,6731,28121,136433,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,15,"AVC","201702AVC",null,"2017-02-28",11,"Santo Antoio","AVC",1902,34842,8126,3888,2889,10279,2645,7015,34842,null," ",null,0,null," ",null," ","2017-02-28",11,"Santo Antoio","AVC",8154,141824,15427,30859,12279,43788,10400,29071,141824,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,16,"AVC","201702AVC",null,"2017-02-28",12,"Fernando Machado","AVC",967,23779,6572,2661,2042,7350,1102,4052,23779,null," ",null,0,null," ",null," ","2017-02-28",12,"Fernando Machado","AVC",4107,98930,10563,27092,8247,30822,5294,16912,98930,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,17,"AVC","201702AVC",null,"2017-02-28",13,"Passo dos Fortes","AVC",1177,21193,5537,2028,1985,5443,1426,4774,21193,null," ",null,0,null," ",null," ","2017-02-28",13,"Passo dos Fortes","AVC",5020,87113,8098,22053,8066,22817,5911,20168,87113,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,18,"AVC","201702AVC",null,"2017-02-28",14,"Vitoria","AVC",1153,25047,6281,1411,2149,9315,1187,4704,25047,null," ",null,0,null," ",null," ","2017-02-28",14,"Vitoria","AVC",5066,101310,6016,23949,8363,38556,4852,19574,101310,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,19,"AVC","201702AVC",null,"2017-02-28",15,"Cachenere","AVC",751,18550,4312,1174,1368,7468,2146,2082,18550,null," ",null,0,null," ",null," ","2017-02-28",15,"Cachenere","AVC",3181,70742,4687,14946,5187,30439,7771,7712,70742,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,20,"AVC","201702AVC",null,"2017-02-28",16,"Bela Vista","AVC",280,4685,1202,404,536,1473,359,711,4685,null," ",null,0,null," ",null," ","2017-02-28",16,"Bela Vista","AVC",1221,20244,1777,4968,2443,6540,1516,3000,20244,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,{"$f":"IF(E194=55,1,E194+1)","v":21},"AVC","201702AVC",null,"2017-02-28",17,"Vila Esperança","AVC",601,18137,4860,1103,1576,6572,1599,2427,18137,null," ",null,0,null," ",null," ","2017-02-28",17,"Vila Esperança","AVC",2543,71943,4490,18418,6258,26845,6422,9510,71943,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,22,"AVC","201702AVC",null,"2017-02-28",18,"Vila Rica","AVC",380,9626,2535,1100,821,3538,584,1048,9626,null," ",null,0,null," ",null," ","2017-02-28",18,"Vila Rica","AVC",1590,39765,4581,10499,3447,14518,2590,4130,39765,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,23,"AVC","201702AVC",null,"2017-02-28",19,"Universitário","AVC",845,10782,2665,1043,1331,2783,696,2264,10782,null," ",null,0,null," ",null," ","2017-02-28",19,"Universitário","AVC",3618,43209,4293,9822,5236,11272,2535,10051,43209,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,24,"AVC","201702AVC",null,"2017-02-28",20,"Transporte especial","AVC",{"$f":"22+2","v":24},{"$f":"167+112","v":279},47,null,19,31,3,{"$f":"40+126+1+5+7","v":179},279,null," ",null,0,null," ",null," ","2017-02-28",20,"Transporte especial","AVC",115,1063,0,77,46,80,8,852,1063,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,25,"AVC","201702AVC",null,"2017-02-28",21,"Saic","AVC",1084,16494,2300,3201,702,6249,692,3350,16494,null," ",null,0,null," ",null," ","2017-02-28",21,"Saic","AVC",4615,67339,13033,8990,3258,24703,3287,14068,67339,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,26,"AVC","201702AVC",null,"2017-02-28",22,"Santa Luzia","AVC",1039,13523,3948,1188,1356,3312,1045,2674,13523,null," ",null,0,null," ",null," ","2017-02-28",22,"Santa Luzia","AVC",4436,56713,5052,15712,5817,14691,4431,11010,56713,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,27,"AVC","201702AVC",null,"2017-02-28",23,"Dist Marechal Bormann","AVC",529,11056,3920,975,736,3698,367,1360,11056,null," ",null,0,null," ",null," ","2017-02-28",23,"Dist Marechal Bormann","AVC",2470,49600,5068,16642,3558,16137,1965,6230,49600,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,28,"AVC","201702AVC",null,"2017-02-28",24,"Universidade Federal","AVC",1491,52065,10596,4428,2349,13321,{"$f":"5451+12665","v":18116},{"$f":"1289+11+18+95+81+394+156+1210+1","v":3255},52065,null," ",null,0,null," ",null," ","2017-02-28",24,"Universidade Federal","AVC",4428,127657,10103,28577,7311,40433,31618,9615,127657,null,0,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,29,"STP","201702STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,30,"STP","201702STP",null,null,null,"Integração","TOT",null,null,{"$f":"+O205+O206","v":0},-80420,13700,55584,11136,0,0,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,31,"STP","201702STP",null,null,null,null,"AVC",null,null,null,{"$f":"-P175","v":-57067},{"$f":"-Q175+Q209","v":8929},40034,8104,0,{"$f":"SUM(O205:T205)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,32,"STP","201702STP",null,null,null,null,"TTT",null,null,null,{"$f":"-P176","v":-23353},4771,15550,3032,0,{"$f":"SUM(O206:T206)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,33,"STP","201702STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,34,"STP","201702STP",null,null,null,"Total por cartão","TOT",null,null,null,null,{"$f":"+Q209+Q210","v":82804},{"$f":"+R209+R210","v":355333},{"$f":"+S209+S210","v":90342},{"$f":"+T209+T210","v":136795},{"$f":"SUM(O208:T208)","v":665274},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,35,"STP","201702STP",null,null,null,null,"AVC",null,null,null,null,{"$f":"+Q212","v":60393},{"$f":"+R212","v":290249},{"$f":"+S212","v":74488},{"$f":"+T212","v":101705},{"$f":"SUM(O209:T209)","v":526835},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,36,"STP","201702STP",null,null,null,null,"TTT",null,null,null,null,{"$f":"+Q218","v":22411},{"$f":"+R218","v":65084},{"$f":"+S218","v":15854},{"$f":"+T218","v":35090},{"$f":"SUM(O210:T210)","v":138439},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,37,"STP","201702STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,38,"STP","201702STP",null,null,null,"Resumo mensal","AVC",null,null,null,null,{"$f":"SUM(Q213:Q216)","v":60393},{"$f":"SUM(R213:R216)","v":290249},{"$f":"SUM(S213:S216)","v":74488},{"$f":"SUM(T213:T216)","v":101705},{"$f":"+U213+U214","v":526835},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,39,"STP","201702STP",null,null,null,"Total","AVC",null,null,null,null,46241,259770,58644,{"$f":"90545+5","v":90550},{"$f":"SUM(O213:T213)","v":455205},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,40,"STP","201702STP",null,null,null,"Total","TTT",null,null,null,null,14152,30479,15844,{"$f":"11155","v":11155},{"$f":"SUM(O214:T214)","v":71630},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"IF(E214=55,B214+32-DAY(B214+32),B214)","v":"2017-02-28"},{"$f":"YEAR(B215)","v":2017},{"$f":"MONTH(B215)","v":2},41,"STP",{"$f":"CONCATENATE(+C215*100+D215,F215)","v":"201702STP"},null,null,null,"Integração","AVC",null,null,null,null,0,0,0,0,{"$f":"SUM(O215:T215)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,42,"STP","201702STP",null,null,null,"Integração","TTT",null,null,null,null,0,0,0,0,{"$f":"SUM(O216:T216)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,43,"STP","201702STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,44,"STP","201702STP",null,null,null,"Resumo mensal","TTT",null,null,null,null,{"$f":"SUM(Q219:Q220)","v":22411},{"$f":"+R219+R220","v":65084},{"$f":"+S219+S220","v":15854},{"$f":"+T219+T220","v":35090},{"$f":"+U219+U220","v":138439},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,45,"STP","201702STP",null,null,null,"Total","AVC",null,null,null,null,14526,19441,9929,{"$f":"26608+8","v":26616},{"$f":"SUM(O219:T219)","v":70512},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,46,{"$f":"IF(J220=0,\"STP\",VLOOKUP(J220,Linhas,3))","v":"STP"},"201702STP",null,null,null,"Total","TTT",null,null,null,null,7885,45643,5925,8474,{"$f":"SUM(O220:T220)","v":67927},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"IF(E220=55,B220+32-DAY(B220+32),B220)","v":"2017-02-28"},{"$f":"YEAR(B221)","v":2017},{"$f":"MONTH(B221)","v":2},{"$f":"IF(E220=55,1,E220+1)","v":47},{"$f":"IF(J221=0,\"STP\",VLOOKUP(J221,Linhas,3))","v":"STP"},{"$f":"CONCATENATE(+C221*100+D221,F221)","v":"201702STP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,48,"STP","201702STP",null,null,null,"Total do Mês","TOT",null,null,{"$f":"+O223+O224","v":228001},null,{"$f":"+Q223+Q224","v":82804},{"$f":"+R223+R224","v":355333},{"$f":"+S223+S224","v":90342},{"$f":"+T223+T224","v":136795},{"$f":"SUM(O222:T222)","v":893275},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,49,"STP","201702STP",null,null,null,null,"AVC",null,null,{"$f":"+O175","v":185640},null,{"$f":"+Q209","v":60393},290249,74488,101705,{"$f":"SUM(O223:T223)","v":712475},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,50,"STP","201702STP",null,null,null,null,"TTT",null,null,{"$f":"+O176","v":42361},null,22411,65084,15854,35090,{"$f":"SUM(O224:T224)","v":180800},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,51,"STP","201702STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,52,"STP","201702STP",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U177-U222","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,53,"STP","201702STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,54,"STP","201702STP",null,null,null," "," "," "," "," "," "," "," "," "," "," ",null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-02-28",2017,2,55,"STP","201702STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,1,"STP","201703STP",null,{"$f":"+B230","v":"2017-03-31"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C230*100+$D230,$L230),M$10:M$4920)","v":35806},923778,204237,76954,62194,308576,142914,128903,923778,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C230*100+$D230,$L230),Y$10:Y$4920)","v":0},null," ",null," ",{"$f":"+I230","v":"2017-03-31"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C230*100+$D230,$L230),AH$10:AH$4920)","v":166113},3755195,302271,922721,274118,1339054,366441,550590,3755195,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,2,"STP","201703STP",null,"2017-03-31",null,"Total TTT","TTT",11200,243695,46834,33707,21219,62630,35184,44121,243695,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C231*100+$D231,$L231),Y$10:Y$4920)","v":0},null," ",null," ","2017-03-31",null,"Total TTT","TTT",53078,987961,126501,214745,92754,270323,88164,195474,987961,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,3,"STP","201703STP",null,"2017-03-31",null,"Total por Linha","TOT",{"$f":"+M230+M231","v":47006},1167473,251071,110661,83413,371206,178098,173024,1167473,null," ",null,{"$f":"+Y230+Y231","v":0},null," ",null," ","2017-03-31",null,"Geral","TOT",{"$f":"+AH230+AH231","v":219191},{"$f":"+AI230+AI231","v":4743156},428772,1137466,366872,1609377,454605,746064,4743156,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,4,"STP","201703STP",null,"2017-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ","2017-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,5,"AVC","201703AVC",null,"2017-03-31",1,"Cristo Rei","AVC",3571,81474,19762,7121,6419,25241,8488,14443,{"$f":"SUM(O234:T234)","v":81474},null," ",null,{"$f":"+U234-N234","v":0},null," ",null," ","2017-03-31",{"$f":"+J234","v":1},{"$f":"+K234","v":"Cristo Rei"},{"$f":"+L234","v":"AVC"},{"$f":"+M234+AH179","v":16763},{"$f":"+N234+AI179","v":354649},{"$f":"+P234+AJ179","v":29603},{"$f":"+O234+AK179","v":94941},{"$f":"+Q234+AL179","v":27696},{"$f":"+R234+AM179","v":111603},{"$f":"+S234+AN179","v":22889},{"$f":"+T234+AO179","v":67917},{"$f":"SUM(AJ234:AO234)","v":354649},null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,6,"AVC","201703AVC",null,"2017-03-31",2,"Tomazelli","AVC",9280,328643,70429,20139,17862,129737,55892,{"$f":"34567+17","v":34584},328643,null," ",null,0,null," ",null," ","2017-03-31",{"$f":"+J235","v":2},"Tomazelli",{"$f":"+L235","v":"AVC"},43112,1325425,77743,319342,81048,563539,141949,141804,{"$f":"SUM(AJ235:AO235)","v":1325425},null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,7,"AVC","201703AVC",null,"2017-03-31",3,"Parque das Palmeiras","AVC",1815,35549,8098,2217,2908,10499,4958,6869,35549,null," ",null,0,null," ",null," ","2017-03-31",3,"Parque das Palmeiras","AVC",8593,148566,8828,38251,12774,45994,12589,30130,148566,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,8,"AVC","201703AVC",null,"2017-03-31",4,"Vila Real","AVC",3132,69897,15767,6106,5996,19705,10247,12076,69897,null," ",null,0,null," ",null," ","2017-03-31",4,"Vila Real","AVC",14765,285539,23066,73188,25442,84276,25894,53673,285539,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,9,"AVC","201703AVC",null,"2017-03-31",5,"Quedas do Palmital","AVC",2133,33610,7060,3905,2413,12064,3643,4525,33610,null," ",null,0,null," ",null," ","2017-03-31",5,"Quedas do Palmital","AVC",9688,138089,14724,31919,10753,51662,8952,20079,138089,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,10,"TTT","201703TTT",null,"2017-03-31",6,"São Pedro","TTT",2531,58697,12208,5913,4686,16222,7502,{"$f":"12161+5","v":12166},58697,null," ",null,0,null," ",null," ","2017-03-31",6,"São Pedro","TTT",12609,255387,25936,59719,19569,73473,18765,57925,255387,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,11,"AVC","201703AVC",null,"2017-03-31",7,"Trevo","AVC",1782,44382,13583,5523,2944,13313,3594,5425,44382,null," ",null,0,null," ",null," ","2017-03-31",7,"Trevo","AVC",8535,195252,23176,62938,13237,62322,9476,24103,195252,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,12,"TTT","201703TTT",null,"2017-03-31",8,"Seminário","TTT",3999,91095,17113,13263,8712,21746,15985,{"$f":"14275+1","v":14276},91095,null," ",null,0,null," ",null," ","2017-03-31",8,"Seminário","TTT",18972,356991,45127,76881,39334,92059,39035,64555,356991,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,13,"TTT","201703TTT",null,"2017-03-31",9,"Presidente Medici","TTT",2126,47124,9658,5145,3884,13118,6772,{"$f":"8546+1","v":8547},47124,null," ",null,0,null," ",null," ","2017-03-31",9,"Presidente Medici","TTT",9974,192371,19259,43899,18003,56761,18708,35741,192371,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,14,"TTT","201703TTT",null,"2017-03-31",10,"Hospital Regional","TTT",2544,46779,7855,9386,{"$f":"1377+2560","v":3937},{"$f":"7272+4272","v":11544},4925,{"$f":"1482+2813+369+968+172+433+6+2888+1","v":9132},46779,null," ",null,0,null," ",null," ","2017-03-31",10,"Hospital Regional","TTT",11523,183212,36179,34246,15848,48030,11656,37253,183212,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,15,"AVC","201703AVC",null,"2017-03-31",11,"Santo Antoio","AVC",2222,46116,8657,5525,3458,12279,7524,8673,46116,null," ",null,0,null," ",null," ","2017-03-31",11,"Santo Antoio","AVC",10376,187940,20952,39516,15737,56067,17924,37744,187940,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,16,"AVC","201703AVC",null,"2017-03-31",12,"Fernando Machado","AVC",1127,30274,7422,3400,2609,9242,2676,4925,30274,null," ",null,0,null," ",null," ","2017-03-31",12,"Fernando Machado","AVC",5234,129204,13963,34514,10856,40064,7970,21837,129204,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,17,"AVC","201703AVC",null,"2017-03-31",13,"Passo dos Fortes","AVC",1352,27721,6275,2457,2319,6879,3459,6332,27721,null," ",null,0,null," ",null," ","2017-03-31",13,"Passo dos Fortes","AVC",6372,114834,10555,28328,10385,29696,9370,26500,114834,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,18,"AVC","201703AVC",null,"2017-03-31",14,"Vitoria","AVC",1318,32612,6828,1945,2746,11584,3364,6145,32612,null," ",null,0,null," ",null," ","2017-03-31",14,"Vitoria","AVC",6384,133922,7961,30777,11109,50140,8216,25719,133922,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,19,"AVC","201703AVC",null,"2017-03-31",15,"Cachenere","AVC",927,26058,4634,1767,1663,9541,5457,2996,26058,null," ",null,0,null," ",null," ","2017-03-31",15,"Cachenere","AVC",4108,96800,6454,19580,6850,39980,13228,10708,96800,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,20,"AVC","201703AVC",null,"2017-03-31",16,"Bela Vista","AVC",331,6576,1348,547,689,2051,982,959,6576,null," ",null,0,null," ",null," ","2017-03-31",16,"Bela Vista","AVC",1552,26820,2324,6316,3132,8591,2498,3959,26820,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,21,"AVC","201703AVC",null,"2017-03-31",17,"Vila Esperança","AVC",683,23881,5188,1634,1792,8547,3687,{"$f":"3032+1","v":3033},23881,null," ",null,0,null," ",null," ","2017-03-31",17,"Vila Esperança","AVC",3226,95824,6124,23606,8050,35392,10109,12543,95824,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,22,"AVC","201703AVC",null,"2017-03-31",18,"Vila Rica","AVC",442,12832,3146,1439,940,4380,1730,1197,12832,null," ",null,0,null," ",null," ","2017-03-31",18,"Vila Rica","AVC",2032,52597,6020,13645,4387,18898,4320,5327,52597,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,23,"AVC","201703AVC",null,"2017-03-31",19,"Universitário","AVC",1040,14515,2959,1481,1511,3530,1798,3236,14515,null," ",null,0,null," ",null," ","2017-03-31",19,"Universitário","AVC",4658,57724,5774,12781,6747,14802,4333,13287,57724,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,24,"AVC","201703AVC",null,"2017-03-31",20,"Transporte especial","AVC",63,611,null,null,null,null,null,611,611,null," ",null,0,null," ",null," ","2017-03-31",20,"Transporte especial","AVC",178,1674,0,77,46,80,8,1463,1674,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,25,"AVC","201703AVC",null,"2017-03-31",21,"Saic","AVC",1260,21710,2463,4293,890,7761,1875,4428,21710,null," ",null,0,null," ",null," ","2017-03-31",21,"Saic","AVC",5875,89049,17326,11453,4148,32464,5162,18496,89049,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,26,"AVC","201703AVC",null,"2017-03-31",22,"Santa Luzia","AVC",1211,18549,4593,1686,1505,4344,3186,3235,18549,null," ",null,0,null," ",null," ","2017-03-31",22,"Santa Luzia","AVC",5647,75262,6738,20305,7322,19035,7617,14245,75262,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,27,"AVC","201703AVC",null,"2017-03-31",23,"Dist Marechal Bormann","AVC",620,13636,4189,1507,982,4344,1061,1553,13636,null," ",null,0,null," ",null," ","2017-03-31",23,"Dist Marechal Bormann","AVC",3090,63236,6575,20831,4540,20481,3026,7783,63236,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,28,"AVC","201703AVC",null,"2017-03-31",24,"Universidade Federal","AVC",1497,55132,11836,4262,2548,13535,19293,3658,55132,null," ",null,0,null," ",null," ","2017-03-31",24,"Universidade Federal","AVC",5925,182789,14365,40413,9859,53968,50911,13273,182789,null,0,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,29,"STP","201703STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,30,"STP","201703STP",null,null,null,"Integração","TOT",null,null,{"$f":"+O260+O261","v":0},-110661,16950,68579,25122,10,0,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,31,"STP","201703STP",null,null,null,null,"AVC",null,null,null,{"$f":"-P230","v":-76954},{"$f":"-Q230+Q264","v":10819},49526,16599,10,{"$f":"SUM(O260:T260)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,32,"STP","201703STP",null,null,null,null,"TTT",null,null,null,{"$f":"-P231","v":-33707},6131,19053,8523,0,{"$f":"SUM(O261:T261)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,33,"STP","201703STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,34,"STP","201703STP",null,null,null,"Total por cartão","TOT",null,null,null,null,{"$f":"+Q264+Q265","v":100363},{"$f":"+R264+R265","v":439785},{"$f":"+S264+S265","v":203220},{"$f":"+T264+T265","v":173034},{"$f":"SUM(O263:T263)","v":916402},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,35,"STP","201703STP",null,null,null,null,"AVC",null,null,null,null,{"$f":"+Q267","v":73013},{"$f":"+R267","v":358102},{"$f":"+S267","v":159513},{"$f":"+T267","v":128913},{"$f":"SUM(O264:T264)","v":719541},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,{"$f":"IF(E264=55,1,E264+1)","v":36},"STP","201703STP",null,null,null,null,"TTT",null,null,null,null,{"$f":"+Q273","v":27350},{"$f":"+R273","v":81683},{"$f":"+S273","v":43707},{"$f":"+T273","v":44121},{"$f":"SUM(O265:T265)","v":196861},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,37,"STP","201703STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,38,"STP","201703STP",null,null,null,"Resumo mensal","AVC",null,null,null,null,{"$f":"SUM(Q268:Q271)","v":73013},{"$f":"SUM(R268:R271)","v":358102},{"$f":"SUM(S268:S271)","v":159513},{"$f":"SUM(T268:T271)","v":128913},{"$f":"SUM(O267:T267)","v":719541},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,39,"STP","201703STP",null,null,null,"Total","AVC",null,null,null,null,56191,319633,132997,{"$f":"128913","v":128913},{"$f":"SUM(O268:T268)","v":637734},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,40,"STP","201703STP",null,null,null,"Total","TTT",null,null,null,null,16822,38469,26516,0,{"$f":"SUM(O269:T269)","v":81807},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,41,"STP","201703STP",null,null,null,"Integração","AVC",null,null,null,null,0,0,0,0,{"$f":"SUM(O270:T270)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,42,"STP","201703STP",null,null,null,"Integração","TTT",null,null,null,null,0,0,0,0,{"$f":"SUM(O271:T271)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,43,"STP","201703STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,44,"STP","201703STP",null,null,null,"Resumo mensal","TTT",null,null,null,null,{"$f":"SUM(Q274:Q275)","v":27350},{"$f":"+R274+R275","v":81683},{"$f":"+S274+S275","v":43707},{"$f":"+T274+T275","v":44121},{"$f":"SUM(O273:T273)","v":196861},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,45,"STP","201703STP",null,null,null,"Total","AVC",null,null,null,null,17447,23675,26269,{"$f":"44113+8","v":44121},{"$f":"SUM(O274:T274)","v":111512},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,46,"STP","201703STP",null,null,null,"Total","TTT",null,null,null,null,9903,58008,17438,0,{"$f":"SUM(O275:T275)","v":85349},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"IF(E275=55,B275+32-DAY(B275+32),B275)","v":"2017-03-31"},{"$f":"YEAR(B276)","v":2017},{"$f":"MONTH(B276)","v":3},{"$f":"IF(E275=55,1,E275+1)","v":47},{"$f":"IF(J276=0,\"STP\",VLOOKUP(J276,Linhas,3))","v":"STP"},{"$f":"CONCATENATE(+C276*100+D276,F276)","v":"201703STP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,48,"STP","201703STP",null,null,null,"Total do Mês","TOT",null,null,{"$f":"+O278+O279","v":251071},null,{"$f":"+Q278+Q279","v":100363},{"$f":"+R278+R279","v":439785},{"$f":"+S278+S279","v":203220},{"$f":"+T278+T279","v":173034},{"$f":"SUM(O277:T277)","v":1167473},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,49,"STP","201703STP",null,null,null,null,"AVC",null,null,{"$f":"+O230","v":204237},null,{"$f":"+Q264","v":73013},358102,159513,128913,{"$f":"SUM(O278:T278)","v":923778},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,50,"STP","201703STP",null,null,null,null,"TTT",null,null,{"$f":"+O231","v":46834},null,27350,81683,43707,44121,{"$f":"SUM(O279:T279)","v":243695},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,51,"STP","201703STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,52,"STP","201703STP",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U232-U277","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,53,"STP","201703STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,54,"STP","201703STP",null,null,null," "," "," "," "," "," "," "," "," "," "," ",null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-03-31",2017,3,55,"STP","201703STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,1,"STP","201704STP",null,{"$f":"+B285","v":"2017-04-30"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C285*100+$D285,$L285),M$10:M$4920)","v":30760},756472,171732,59814,48669,248070,124778,103409,756472,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C285*100+$D285,$L285),Y$10:Y$4920)","v":0},null," ",null," ",{"$f":"+I285","v":"2017-04-30"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C285*100+$D285,$L285),AH$10:AH$4920)","v":196873},4511667,362085,1094453,322787,1587124,491219,653999,4511667,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,2,"STP","201704STP",null,"2017-04-30",null,"Total TTT","TTT",9270,194659,38955,25338,16429,49522,27698,36717,194659,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C286*100+$D286,$L286),Y$10:Y$4920)","v":0},null," ",null," ","2017-04-30",null,"Total TTT","TTT",62348,1182620,151839,253700,109183,319845,115862,232191,1182620,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,3,"STP","201704STP",null,"2017-04-30",null,"Total por Linha","TOT",{"$f":"+M285+M286","v":40030},951131,210687,85152,65098,297592,152476,140126,951131,null," ",null,{"$f":"+Y285+Y286","v":0},null," ",null," ","2017-04-30",null,"Geral","TOT",{"$f":"+AH285+AH286","v":259221},{"$f":"+AI285+AI286","v":5694287},513924,1348153,431970,1906969,607081,886190,5694287,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,4,"STP","201704STP",null,"2017-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ","2017-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,5,"AVC","201704AVC",null,"2017-04-30",1,"Cristo Rei","AVC",3154,68364,17757,5668,4946,20567,6794,12632,{"$f":"SUM(O289:T289)","v":68364},null," ",null,{"$f":"+U289-N289","v":0},null," ",null," ","2017-04-30",{"$f":"+J289","v":1},{"$f":"+K289","v":"Cristo Rei"},{"$f":"+L289","v":"AVC"},{"$f":"+M289+AH234","v":19917},{"$f":"+N289+AI234","v":423013},{"$f":"+P289+AJ234","v":35271},{"$f":"+O289+AK234","v":112698},{"$f":"+Q289+AL234","v":32642},{"$f":"+R289+AM234","v":132170},{"$f":"+S289+AN234","v":29683},{"$f":"+T289+AO234","v":80549},{"$f":"SUM(AJ289:AO289)","v":423013},null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,6,"AVC","201704AVC",null,"2017-04-30",2,"Tomazelli","AVC",7938,263360,58679,15050,13943,105651,42726,{"$f":"27307+4","v":27311},263360,null," ",null,0,null," ",null," ","2017-04-30",{"$f":"+J290","v":2},"Tomazelli",{"$f":"+L290","v":"AVC"},51050,1588785,92793,378021,94991,669190,184675,169115,{"$f":"SUM(AJ290:AO290)","v":1588785},null,0,null,null,null,null,null," "]
[" ",{"$f":"IF(E290=55,B290+32-DAY(B290+32),B290)","v":"2017-04-30"},{"$f":"YEAR(B291)","v":2017},{"$f":"MONTH(B291)","v":4},7,"AVC",{"$f":"CONCATENATE(+C291*100+D291,F291)","v":"201704AVC"},null,"2017-04-30",3,"Parque das Palmeiras","AVC",1582,28210,6768,1588,2212,8436,3729,5477,28210,null," ",null,0,null," ",null," ","2017-04-30",3,"Parque das Palmeiras","AVC",10175,176776,10416,45019,14986,54430,16318,35607,176776,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,8,"AVC","201704AVC",null,"2017-04-30",4,"Vila Real","AVC",2736,56340,13351,4754,4714,15487,8131,9903,56340,null," ",null,0,null," ",null," ","2017-04-30",4,"Vila Real","AVC",17501,341879,27820,86539,30156,99763,34025,63576,341879,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,9,"AVC","201704AVC",null,"2017-04-30",5,"Quedas do Palmital","AVC",1833,26360,5840,2916,1747,9718,2563,3576,26360,null," ",null,0,null," ",null," ","2017-04-30",5,"Quedas do Palmital","AVC",11521,164449,17640,37759,12500,61380,11515,23655,164449,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,10,"TTT","201704TTT",null,"2017-04-30",6,"São Pedro","TTT",2001,44608,9901,4256,3395,11549,5698,9809,44608,null," ",null,0,null," ",null," ","2017-04-30",6,"São Pedro","TTT",14610,299995,30192,69620,22964,85022,24463,67734,299995,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,11,"AVC","201704AVC",null,"2017-04-30",7,"Trevo","AVC",1582,37310,11575,4322,2447,11535,3137,4294,37310,null," ",null,0,null," ",null," ","2017-04-30",7,"Trevo","AVC",10117,232562,27498,74513,15684,73857,12613,28397,232562,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,12,{"$f":"IF(J296=0,\"STP\",VLOOKUP(J296,Linhas,3))","v":"TTT"},"201704TTT",null,"2017-04-30",8,"Seminário","TTT",3398,75176,15037,9848,{"$f":"7107","v":7107},17868,12775,{"$f":"12540+1","v":12541},75176,null," ",null,0,null," ",null," ","2017-04-30",8,"Seminário","TTT",22370,432167,54975,91918,46441,109927,51810,77096,432167,null,{"$f":"+AP296-AI296","v":0},null,null,null,null,null," "]
[" ","2017-04-30",2017,4,13,"TTT","201704TTT",null,"2017-04-30",9,"Presidente Medici","TTT",1868,40020,8175,4249,3296,11244,5736,7320,40020,null," ",null,0,null," ",null," ","2017-04-30",9,"Presidente Medici","TTT",11842,232391,23508,52074,21299,68005,24444,43061,232391,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,14,"TTT","201704TTT",null,"2017-04-30",10,"Hospital Regional","TTT",2003,34855,5842,6985,2631,8861,3489,7047,34855,null," ",null,0,null," ",null," ","2017-04-30",10,"Hospital Regional","TTT",13526,218067,43164,40088,18479,56891,15145,44300,218067,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,15,"AVC","201704AVC",null,"2017-04-30",11,"Santo Antoio","AVC",1863,36555,7471,4090,2858,9861,5400,6875,36555,null," ",null,0,null," ",null," ","2017-04-30",11,"Santo Antoio","AVC",12239,224495,25042,46987,18595,65928,23324,44619,224495,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,16,"AVC","201704AVC",null,"2017-04-30",12,"Fernando Machado","AVC",908,24191,6108,2719,2018,7038,2413,3895,24191,null," ",null,0,null," ",null," ","2017-04-30",12,"Fernando Machado","AVC",6142,153395,16682,40622,12874,47102,10383,25732,153395,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,17,"AVC","201704AVC",null,"2017-04-30",13,"Passo dos Fortes","AVC",1128,21887,5110,1788,1720,5429,2857,4983,21887,null," ",null,0,null," ",null," ","2017-04-30",13,"Passo dos Fortes","AVC",7500,136721,12343,33438,12105,35125,12227,31483,136721,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,18,"AVC","201704AVC",null,"2017-04-30",14,"Vitoria","AVC",1098,23847,5389,1402,{"$f":"1570+463","v":2033},8193,2433,4397,23847,null," ",null,0,null," ",null," ","2017-04-30",14,"Vitoria","AVC",7482,157769,9363,36166,13142,58333,10649,30116,157769,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,19,"AVC","201704AVC",null,"2017-04-30",15,"Cachenere","AVC",748,19574,3644,1414,1234,7074,4017,2191,19574,null," ",null,0,null," ",null," ","2017-04-30",15,"Cachenere","AVC",4856,116374,7868,23224,8084,47054,17245,12899,116374,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,20,"AVC","201704AVC",null,"2017-04-30",16,"Bela Vista","AVC",253,5074,1140,368,475,1560,788,743,5074,null," ",null,0,null," ",null," ","2017-04-30",16,"Bela Vista","AVC",1805,31894,2692,7456,3607,10151,3286,4702,31894,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,21,"AVC","201704AVC",null,"2017-04-30",17,"Vila Esperança","AVC",588,19151,4625,1179,1347,6542,3032,{"$f":"2425+1","v":2426},19151,null," ",null,0,null," ",null," ","2017-04-30",17,"Vila Esperança","AVC",3814,114975,7303,28231,9397,41934,13141,14969,114975,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,22,"AVC","201704AVC",null,"2017-04-30",18,"Vila Rica","AVC",353,10104,2610,1061,720,3392,1325,996,10104,null," ",null,0,null," ",null," ","2017-04-30",18,"Vila Rica","AVC",2385,62701,7081,16255,5107,22290,5645,6323,62701,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,23,"AVC","201704AVC",null,"2017-04-30",19,"Universitário","AVC",781,10554,2214,1102,1102,2477,1337,2322,10554,null," ",null,0,null," ",null," ","2017-04-30",19,"Universitário","AVC",5439,68278,6876,14995,7849,17279,5670,15609,68278,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,24,"AVC","201704AVC",null,"2017-04-30",20,"Transporte especial","AVC",59,500,8,null,4,7,2,{"$f":"105+362+11+1","v":479},500,null," ",null,0,null," ",null," ","2017-04-30",20,"Transporte especial","AVC",237,2174,0,85,50,87,10,1942,2174,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,25,"AVC","201704AVC",null,"2017-04-30",21,"Saic","AVC",1002,15982,1779,3009,729,5725,1332,3408,15982,null," ",null,0,null," ",null," ","2017-04-30",21,"Saic","AVC",6877,105031,20335,13232,4877,38189,6494,21904,105031,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,26,"AVC","201704AVC",null,"2017-04-30",22,"Santa Luzia","AVC",1021,14157,3638,1254,1192,3369,2256,2448,14157,null," ",null,0,null," ",null," ","2017-04-30",22,"Santa Luzia","AVC",6668,89419,7992,23943,8514,22404,9873,16693,89419,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,27,"AVC","201704AVC",null,"2017-04-30",23,"Dist Marechal Bormann","AVC",562,11604,3566,1326,829,3591,943,1349,11604,null," ",null,0,null," ",null," ","2017-04-30",23,"Dist Marechal Bormann","AVC",3652,74840,7901,24397,5369,24072,3969,9132,74840,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,28,"AVC","201704AVC",null,"2017-04-30",24,"Universidade Federal","AVC",1571,63348,10460,4804,2399,12418,29563,{"$f":"3703+1","v":3704},63348,null," ",null,0,null," ",null," ","2017-04-30",24,"Universidade Federal","AVC",7496,246137,19169,50873,12258,66386,80474,16977,246137,null,0,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,29,"STP","201704STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,30,"STP","201704STP",null,null,null,"Integração","TOT",null,null,{"$f":"+O315+O316","v":0},-85152,12139,52380,20633,0,0,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,31,"STP","201704STP",null,null,null,null,"AVC",null,null,null,{"$f":"-P285","v":-59814},{"$f":"-Q285+Q319","v":7969},37724,14121,0,{"$f":"SUM(O315:T315)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,32,"STP","201704STP",null,null,null,null,"TTT",null,null,null,{"$f":"-P286","v":-25338},4170,14656,6512,0,{"$f":"SUM(O316:T316)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,33,"STP","201704STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,34,"STP","201704STP",null,null,null,"Total por cartão","TOT",null,null,null,null,{"$f":"+Q319+Q320","v":77237},{"$f":"+R319+R320","v":349972},{"$f":"+S319+S320","v":173109},{"$f":"+T319+T320","v":140126},{"$f":"SUM(O318:T318)","v":740444},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,35,"STP","201704STP",null,null,null,null,"AVC",null,null,null,null,{"$f":"+Q322","v":56638},{"$f":"+R322","v":285794},{"$f":"+S322","v":138899},{"$f":"+T322","v":103409},{"$f":"SUM(O319:T319)","v":584740},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,36,"STP","201704STP",null,null,null,null,"TTT",null,null,null,null,{"$f":"+Q328","v":20599},{"$f":"+R328","v":64178},{"$f":"+S328","v":34210},{"$f":"+T328","v":36717},{"$f":"SUM(O320:T320)","v":155704},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,37,"STP","201704STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,38,"STP","201704STP",null,null,null,"Resumo mensal","AVC",null,null,null,null,{"$f":"SUM(Q323:Q326)","v":56638},{"$f":"SUM(R323:R326)","v":285794},{"$f":"SUM(S323:S326)","v":138899},{"$f":"SUM(T323:T326)","v":103409},{"$f":"SUM(O322:T322)","v":584740},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,39,"STP","201704STP",null,null,null,"Total","AVC",null,null,null,null,42660,254587,114455,{"$f":"91621+7","v":91628},{"$f":"SUM(O323:T323)","v":503330},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,40,"STP","201704STP",null,null,null,"Total","TTT",null,null,null,null,13978,31207,24444,{"$f":"11782-1","v":11781},{"$f":"SUM(O324:T324)","v":81410},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,41,"STP","201704STP",null,null,null,"Integração","AVC",null,null,null,null,0,0,0,0,{"$f":"SUM(O325:T325)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,42,"STP","201704STP",null,null,null,"Integração","TTT",null,null,null,null,0,0,0,0,{"$f":"SUM(O326:T326)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,43,"STP","201704STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,44,"STP","201704STP",null,null,null,"Resumo mensal","TTT",null,null,null,null,{"$f":"SUM(Q329:Q330)","v":20599},{"$f":"+R329+R330","v":64178},{"$f":"+S329+S330","v":34210},{"$f":"+T329+T330","v":36717},{"$f":"SUM(O328:T328)","v":155704},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,45,"STP","201704STP",null,null,null,"Total","AVC",null,null,null,null,13745,18428,20352,{"$f":"27867+1","v":27868},{"$f":"SUM(O329:T329)","v":80393},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,46,"STP","201704STP",null,null,null,"Total","TTT",null,null,null,null,6854,45750,13858,8849,{"$f":"SUM(O330:T330)","v":75311},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"IF(E330=55,B330+32-DAY(B330+32),B330)","v":"2017-04-30"},{"$f":"YEAR(B331)","v":2017},{"$f":"MONTH(B331)","v":4},{"$f":"IF(E330=55,1,E330+1)","v":47},{"$f":"IF(J331=0,\"STP\",VLOOKUP(J331,Linhas,3))","v":"STP"},{"$f":"CONCATENATE(+C331*100+D331,F331)","v":"201704STP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,48,"STP","201704STP",null,null,null,"Total do Mês","TOT",null,null,{"$f":"+O333+O334","v":210687},null,{"$f":"+Q333+Q334","v":77237},{"$f":"+R333+R334","v":349972},{"$f":"+S333+S334","v":173109},{"$f":"+T333+T334","v":140126},{"$f":"SUM(O332:T332)","v":951131},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,49,"STP","201704STP",null,null,null,null,"AVC",null,null,{"$f":"+O285","v":171732},null,{"$f":"+Q319","v":56638},285794,138899,103409,{"$f":"SUM(O333:T333)","v":756472},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,50,"STP","201704STP",null,null,null,null,"TTT",null,null,{"$f":"+O286","v":38955},null,20599,64178,34210,36717,{"$f":"SUM(O334:T334)","v":194659},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,51,"STP","201704STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,52,"STP","201704STP",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U287-U332","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,53,"STP","201704STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,54,"STP","201704STP",null,null,null," "," "," "," "," "," "," "," "," "," "," ",null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-04-30",2017,4,55,"STP","201704STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,1,"STP","201705STP",null,{"$f":"+B340","v":"2017-05-31"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C340*100+$D340,$L340),M$10:M$4920)","v":35115},894950,189360,76338,56279,302383,157423,113167,894950,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C340*100+$D340,$L340),Y$10:Y$4920)","v":0},null," ",null," ",{"$f":"+I340","v":"2017-05-31"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C340*100+$D340,$L340),AH$10:AH$4920)","v":231988},5406617,438423,1283813,379066,1889507,648642,767166,5406617,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,{"$f":"IF(E340=55,1,E340+1)","v":2},"STP","201705STP",null,"2017-05-31",null,"Total TTT","TTT",10706,231209,44706,32928,18953,59028,35700,39894,231209,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C341*100+$D341,$L341),Y$10:Y$4920)","v":0},null," ",null," ","2017-05-31",null,"Total TTT","TTT",73054,1413829,184767,298406,128136,378873,151562,272085,1413829,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,3,"STP","201705STP",null,"2017-05-31",null,"Total por Linha","TOT",{"$f":"+M340+M341","v":45821},1126159,234066,109266,75232,361411,193123,153061,1126159,null," ",null,{"$f":"+Y340+Y341","v":0},null," ",null," ","2017-05-31",null,"Geral","TOT",{"$f":"+AH340+AH341","v":305042},{"$f":"+AI340+AI341","v":6820446},623190,1582219,507202,2268380,800204,1039251,6820446,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,4,"STP","201705STP",null,"2017-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ","2017-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,5,"AVC","201705AVC",null,"2017-05-31",1,"Cristo Rei","AVC",3489,77986,19546,6983,5616,23924,8653,13264,{"$f":"SUM(O344:T344)","v":77986},null," ",null,{"$f":"+U344-N344","v":0},null," ",null," ","2017-05-31",{"$f":"+J344","v":1},{"$f":"+K344","v":"Cristo Rei"},{"$f":"+L344","v":"AVC"},{"$f":"+M344+AH289","v":23406},{"$f":"+N344+AI289","v":500999},{"$f":"+P344+AJ289","v":42254},{"$f":"+O344+AK289","v":132244},{"$f":"+Q344+AL289","v":38258},{"$f":"+R344+AM289","v":156094},{"$f":"+S344+AN289","v":38336},{"$f":"+T344+AO289","v":93813},{"$f":"SUM(AJ344:AO344)","v":500999},null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,6,"AVC","201705AVC",null,"2017-05-31",2,"Tomazelli","AVC",8923,309517,62223,18190,15543,130125,53795,29641,309517,null," ",null,0,null," ",null," ","2017-05-31",{"$f":"+J345","v":2},"Tomazelli",{"$f":"+L345","v":"AVC"},59973,1898302,110983,440244,110534,799315,238470,198756,{"$f":"SUM(AJ345:AO345)","v":1898302},null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,7,"AVC","201705AVC",null,"2017-05-31",3,"Parque das Palmeiras","AVC",1748,33187,7499,2218,2688,9875,4943,5964,33187,null," ",null,0,null," ",null," ","2017-05-31",3,"Parque das Palmeiras","AVC",11923,209963,12634,52518,17674,64305,21261,41571,209963,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,8,"AVC","201705AVC",null,"2017-05-31",4,"Vila Real","AVC",3118,65596,14114,6292,5397,18917,10531,10345,65596,null," ",null,0,null," ",null," ","2017-05-31",4,"Vila Real","AVC",20619,407475,34112,100653,35553,118680,44556,73921,407475,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,9,"AVC","201705AVC",null,"2017-05-31",5,"Quedas do Palmital","AVC",2096,31044,6454,3799,2174,11533,3250,3834,31044,null," ",null,0,null," ",null," ","2017-05-31",5,"Quedas do Palmital","AVC",13617,195493,21439,44213,14674,72913,14765,27489,195493,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,10,"TTT","201705TTT",null,"2017-05-31",6,"São Pedro","TTT",2384,53686,11594,5714,4088,14737,7093,10460,53686,null," ",null,0,null," ",null," ","2017-05-31",6,"São Pedro","TTT",16994,353681,35906,81214,27052,99759,31556,78194,353681,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,11,"AVC","201705AVC",null,"2017-05-31",7,"Trevo","AVC",1750,41803,12483,5271,2717,13034,3787,4511,41803,null," ",null,0,null," ",null," ","2017-05-31",7,"Trevo","AVC",11867,274365,32769,86996,18401,86891,16400,32908,274365,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,12,"TTT","201705TTT",null,"2017-05-31",8,"Seminário","TTT",3920,90418,17080,13214,7967,21486,16912,13759,90418,null," ",null,0,null," ",null," ","2017-05-31",8,"Seminário","TTT",26290,522585,68189,108998,54408,131413,68722,90855,522585,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,13,"TTT","201705TTT",null,"2017-05-31",9,"Presidente Medici","TTT",1988,43571,8840,4597,3558,11908,7018,{"$f":"7648+2","v":7650},43571,null," ",null,0,null," ",null," ","2017-05-31",9,"Presidente Medici","TTT",13830,275962,28105,60914,24857,79913,31462,50711,275962,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,14,"TTT","201705TTT",null,"2017-05-31",10,"Hospital Regional","TTT",2414,43534,7192,9403,3340,10897,4677,8025,43534,null," ",null,0,null," ",null," ","2017-05-31",10,"Hospital Regional","TTT",15940,261601,52567,47280,21819,67788,19822,52325,261601,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,15,"AVC","201705AVC",null,"2017-05-31",11,"Santo Antoio","AVC",2160,43650,8595,5271,3148,12052,6867,7717,43650,null," ",null,0,null," ",null," ","2017-05-31",11,"Santo Antoio","AVC",14399,268145,30313,55582,21743,77980,30191,52336,268145,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,16,"AVC","201705AVC",null,"2017-05-31",12,"Fernando Machado","AVC",1089,29105,7329,3238,2322,8518,3089,4609,29105,null," ",null,0,null," ",null," ","2017-05-31",12,"Fernando Machado","AVC",7231,182500,19920,47951,15196,55620,13472,30341,182500,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,17,"AVC","201705AVC",null,"2017-05-31",13,"Passo dos Fortes","AVC",1283,25697,5821,2314,2037,6281,3778,5466,25697,null," ",null,0,null," ",null," ","2017-05-31",13,"Passo dos Fortes","AVC",8783,162418,14657,39259,14142,41406,16005,36949,162418,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,18,"AVC","201705AVC",null,"2017-05-31",14,"Vitoria","AVC",1302,30287,6353,1963,2515,10856,3197,5403,30287,null," ",null,0,null," ",null," ","2017-05-31",14,"Vitoria","AVC",8784,188056,11326,42519,15657,69189,13846,35519,188056,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,19,"AVC","201705AVC",null,"2017-05-31",15,"Cachenere","AVC",849,23388,4142,1875,1398,8726,4718,2529,23388,null," ",null,0,null," ",null," ","2017-05-31",15,"Cachenere","AVC",5705,139762,9743,27366,9482,55780,21963,15428,139762,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,20,"AVC","201705AVC",null,"2017-05-31",16,"Bela Vista","AVC",313,6247,1422,475,614,1939,1020,777,6247,null," ",null,0,null," ",null," ","2017-05-31",16,"Bela Vista","AVC",2118,38141,3167,8878,4221,12090,4306,5479,38141,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,21,"AVC","201705AVC",null,"2017-05-31",17,"Vila Esperança","AVC",674,23529,5309,1767,1831,8009,4013,2600,23529,null," ",null,0,null," ",null," ","2017-05-31",17,"Vila Esperança","AVC",4488,138504,9070,33540,11228,49943,17154,17569,138504,null,0,null,null,null,null,null," "]
[" ",{"$f":"IF(E360=55,B360+32-DAY(B360+32),B360)","v":"2017-05-31"},{"$f":"YEAR(B361)","v":2017},{"$f":"MONTH(B361)","v":5},22,"AVC",{"$f":"CONCATENATE(+C361*100+D361,F361)","v":"201705AVC"},null,"2017-05-31",18,"Vila Rica","AVC",409,11603,2908,1247,822,3818,1803,1005,11603,null," ",null,0,null," ",null," ","2017-05-31",18,"Vila Rica","AVC",2794,74304,8328,19163,5929,26108,7448,7328,74304,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,23,"AVC","201705AVC",null,"2017-05-31",19,"Universitário","AVC",925,12587,2555,1398,1392,2867,1750,{"$f":"1059+35+324+23+237+93+854","v":2625},12587,null," ",null,0,null," ",null," ","2017-05-31",19,"Universitário","AVC",6364,80865,8274,17550,9241,20146,7420,18234,80865,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,24,"AVC","201705AVC",null,"2017-05-31",20,"Transporte especial","AVC",{"$f":"54+2","v":56},{"$f":"459+37","v":496},16,0,4,10,2,{"$f":"92+360+7+5","v":464},496,null," ",null,0,null," ",null," ","2017-05-31",20,"Transporte especial","AVC",293,2670,0,101,54,97,12,2406,2670,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,25,"AVC","201705AVC",null,"2017-05-31",21,"Saic","AVC",1214,20734,2219,4263,911,7597,1821,3923,20734,null," ",null,0,null," ",null," ","2017-05-31",21,"Saic","AVC",8091,125765,24598,15451,5788,45786,8315,25827,125765,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,26,"AVC","201705AVC",null,"2017-05-31",22,"Santa Luzia","AVC",1167,17098,4122,1706,1463,4023,2893,2891,17098,null," ",null,0,null," ",null," ","2017-05-31",22,"Santa Luzia","AVC",7835,106517,9698,28065,9977,26427,12766,19584,106517,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,27,{"$f":"IF(J366=0,\"STP\",VLOOKUP(J366,Linhas,3))","v":"AVC"},"201705AVC",null,"2017-05-31",23,"Dist Marechal Bormann","AVC",616,13956,4310,1529,896,4703,948,1570,13956,null," ",null,0,null," ",null," ","2017-05-31",23,"Dist Marechal Bormann","AVC",4268,88796,9430,28707,6265,28775,4917,10702,88796,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,28,"AVC","201705AVC",null,"2017-05-31",24,"Universidade Federal","AVC",1934,77440,11940,6539,2791,15576,36565,4029,77440,null," ",null,0,null," ",null," ","2017-05-31",24,"Universidade Federal","AVC",9430,323577,25708,62813,15049,81962,117039,21006,323577,null,0,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,29,"STP","201705STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,30,"STP","201705STP",null,null,null,"Integração","TOT",null,null,{"$f":"+O370+O371","v":0},-109266,14751,67089,27387,39,0,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,31,"STP","201705STP",null,null,null,null,"AVC",null,null,null,{"$f":"-P340","v":-76338},{"$f":"-Q340+Q374","v":9720},48134,18445,39,{"$f":"SUM(O370:T370)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,32,"STP","201705STP",null,null,null,null,"TTT",null,null,null,{"$f":"-P341","v":-32928},5031,18955,8942,0,{"$f":"SUM(O371:T371)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,33,"STP","201705STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,34,"STP","201705STP",null,null,null,"Total por cartão","TOT",null,null,null,null,{"$f":"+Q374+Q375","v":89983},{"$f":"+R374+R375","v":428500},{"$f":"+S374+S375","v":220510},{"$f":"+T374+T375","v":153100},{"$f":"SUM(O373:T373)","v":892093},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,35,"STP","201705STP",null,null,null,null,"AVC",null,null,null,null,{"$f":"+Q377","v":65999},{"$f":"+R377","v":350517},{"$f":"+S377","v":175868},{"$f":"+T377","v":113206},{"$f":"SUM(O374:T374)","v":705590},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,36,"STP","201705STP",null,null,null,null,"TTT",null,null,null,null,{"$f":"+Q383","v":23984},{"$f":"+R383","v":77983},{"$f":"+S383","v":44642},{"$f":"+T383","v":39894},{"$f":"SUM(O375:T375)","v":186503},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,37,"STP","201705STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,38,"STP","201705STP",null,null,null,"Resumo mensal","AVC",null,null,null,null,{"$f":"SUM(Q378:Q381)","v":65999},{"$f":"SUM(R378:R381)","v":350517},{"$f":"SUM(S378:S381)","v":175868},{"$f":"SUM(T378:T381)","v":113206},{"$f":"SUM(O377:T377)","v":705590},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,39,"STP","201705STP",null,null,null,"Total","AVC",null,null,null,null,50349,314011,146495,{"$f":"100633+10+39","v":100682},{"$f":"SUM(O378:T378)","v":611537},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,40,"STP","201705STP",null,null,null,"Total","TTT",null,null,null,null,15650,36506,29373,12524,{"$f":"SUM(O379:T379)","v":94053},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,41,"STP","201705STP",null,null,null,"Integração","AVC",null,null,null,null,0,0,0,0,{"$f":"SUM(O380:T380)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,42,"STP","201705STP",null,null,null,"Integração","TTT",null,null,null,null,0,0,0,0,{"$f":"SUM(O381:T381)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,43,"STP","201705STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,44,"STP","201705STP",null,null,null,"Resumo mensal","TTT",null,null,null,null,{"$f":"SUM(Q384:Q385)","v":23984},{"$f":"+R384+R385","v":77983},{"$f":"+S384+S385","v":44642},{"$f":"+T384+T385","v":39894},{"$f":"SUM(O383:T383)","v":186503},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,45,"STP","201705STP",null,null,null,"Total","AVC",null,null,null,null,15284,21853,25894,{"$f":"29922+2","v":29924},{"$f":"SUM(O384:T384)","v":92955},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"IF(E384=55,B384+32-DAY(B384+32),B384)","v":"2017-05-31"},{"$f":"YEAR(B385)","v":2017},{"$f":"MONTH(B385)","v":5},{"$f":"IF(E384=55,1,E384+1)","v":46},{"$f":"IF(J385=0,\"STP\",VLOOKUP(J385,Linhas,3))","v":"STP"},{"$f":"CONCATENATE(+C385*100+D385,F385)","v":"201705STP"},null,null,null,"Total","TTT",null,null,null,null,8700,56130,18748,9970,{"$f":"SUM(O385:T385)","v":93548},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,47,"STP","201705STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,48,"STP","201705STP",null,null,null,"Total do Mês","TOT",null,null,{"$f":"+O388+O389","v":234066},null,{"$f":"+Q388+Q389","v":89983},{"$f":"+R388+R389","v":428500},{"$f":"+S388+S389","v":220510},{"$f":"+T388+T389","v":153100},{"$f":"SUM(O387:T387)","v":1126159},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,49,"STP","201705STP",null,null,null,null,"AVC",null,null,{"$f":"+O340","v":189360},null,{"$f":"+Q374","v":65999},350517,175868,113206,{"$f":"SUM(O388:T388)","v":894950},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,50,"STP","201705STP",null,null,null,null,"TTT",null,null,{"$f":"+O341","v":44706},null,23984,77983,44642,39894,{"$f":"SUM(O389:T389)","v":231209},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,51,"STP","201705STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,52,"STP","201705STP",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U342-U387","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,53,"STP","201705STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,54,"STP","201705STP",null,null,null," "," "," "," "," "," "," "," "," "," "," ",null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",2017,5,55,"STP","201705STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,1,"STP","201706STP",null,{"$f":"+B395","v":"2017-06-30"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C395*100+$D395,$L395),M$10:M$4920)","v":34033},838463,178964,71130,54947,288699,139576,105147,838463,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C395*100+$D395,$L395),Y$10:Y$4920)","v":0},null," ",null," ",{"$f":"+I395","v":"2017-06-30"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C395*100+$D395,$L395),AH$10:AH$4920)","v":266021},6245080,509553,1462777,434013,2178206,788218,872313,6245080,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,2,"STP","201706STP",null,"2017-06-30",null,"Total TTT","TTT",10354,217467,40632,30758,19069,55691,32249,39068,217467,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C396*100+$D396,$L396),Y$10:Y$4920)","v":0},null," ",null," ","2017-06-30",null,"Total TTT","TTT",83408,1631296,215525,339038,147205,434564,183811,311153,1631296,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,3,"STP","201706STP",null,"2017-06-30",null,"Total por Linha","TOT",{"$f":"+M395+M396","v":44387},1055930,219596,101888,74016,344390,171825,144215,1055930,null," ",null,{"$f":"+Y395+Y396","v":0},null," ",null," ","2017-06-30",null,"Geral","TOT",{"$f":"+AH395+AH396","v":349429},{"$f":"+AI395+AI396","v":7876376},725078,1801815,581218,2612770,972029,1183466,7876376,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,4,"STP","201706STP",null,"2017-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ","2017-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,5,"AVC","201706AVC",null,"2017-06-30",1,"Cristo Rei","AVC",3376,73792,18359,6837,5411,23297,7976,11912,{"$f":"SUM(O399:T399)","v":73792},null," ",null,{"$f":"+U399-N399","v":0},null," ",null," ","2017-06-30",{"$f":"+J399","v":1},{"$f":"+K399","v":"Cristo Rei"},{"$f":"+L399","v":"AVC"},{"$f":"+M399+AH344","v":26782},{"$f":"+N399+AI344","v":574791},{"$f":"+P399+AJ344","v":49091},{"$f":"+O399+AK344","v":150603},{"$f":"+Q399+AL344","v":43669},{"$f":"+R399+AM344","v":179391},{"$f":"+S399+AN344","v":46312},{"$f":"+T399+AO344","v":105725},{"$f":"SUM(AJ399:AO399)","v":574791},null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,6,"AVC","201706AVC",null,"2017-06-30",2,"Tomazelli","AVC",8679,293821,60151,17103,15717,125447,47568,27835,293821,null," ",null,0,null," ",null," ","2017-06-30",{"$f":"+J400","v":2},"Tomazelli",{"$f":"+L400","v":"AVC"},68652,2192123,128086,500395,126251,924762,286038,226591,{"$f":"SUM(AJ400:AO400)","v":2192123},null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,7,"AVC","201706AVC",null,"2017-06-30",3,"Parque das Palmeiras","AVC",1687,30669,7025,1960,2508,9143,4440,5593,30669,null," ",null,0,null," ",null," ","2017-06-30",3,"Parque das Palmeiras","AVC",13610,240632,14594,59543,20182,73448,25701,47164,240632,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,8,"AVC","201706AVC",null,"2017-06-30",4,"Vila Real","AVC",3059,61993,13761,5762,5088,18178,9270,9934,61993,null," ",null,0,null," ",null," ","2017-06-30",4,"Vila Real","AVC",23678,469468,39874,114414,40641,136858,53826,83855,469468,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,9,"AVC","201706AVC",null,"2017-06-30",5,"Quedas do Palmital","AVC",1950,27339,5589,3255,2045,{"$f":"9339+867","v":10206},{"$f":"2295+550","v":2845},3399,27339,null," ",null,0,null," ",null," ","2017-06-30",5,"Quedas do Palmital","AVC",15567,222832,24694,49802,16719,83119,17610,30888,222832,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,10,"TTT","201706TTT",null,"2017-06-30",6,"São Pedro","TTT",2600,56885,11611,6066,4577,16085,7291,11255,56885,null," ",null,0,null," ",null," ","2017-06-30",6,"São Pedro","TTT",19594,410566,41972,92825,31629,115844,38847,89449,410566,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,11,"AVC","201706AVC",null,"2017-06-30",7,"Trevo","AVC",1717,40578,12214,4960,2638,12733,3655,4378,40578,null," ",null,0,null," ",null," ","2017-06-30",7,"Trevo","AVC",13584,314943,37729,99210,21039,99624,20055,37286,314943,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,12,"TTT","201706TTT",null,"2017-06-30",8,"Seminário","TTT",3540,76847,14053,11361,7171,18089,14267,{"$f":"11905+1","v":11906},76847,null," ",null,0,null," ",null," ","2017-06-30",8,"Seminário","TTT",29830,599432,79550,123051,61579,149502,82989,102761,599432,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,13,"TTT","201706TTT",null,"2017-06-30",9,"Presidente Medici","TTT",1902,41248,8175,4253,3943,10789,6546,7542,41248,null," ",null,0,null," ",null," ","2017-06-30",9,"Presidente Medici","TTT",15732,317210,32358,69089,28800,90702,38008,58253,317210,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,14,"TTT","201706TTT",null,"2017-06-30",10,"Hospital Regional","TTT",2312,42487,6793,9078,3378,10728,4145,8365,42487,null," ",null,0,null," ",null," ","2017-06-30",10,"Hospital Regional","TTT",18252,304088,61645,54073,25197,78516,23967,60690,304088,null,{"$f":"+AP408-AI408","v":0},null,null,null,null,null," "]
[" ","2017-06-30",2017,6,15,"AVC","201706AVC",null,"2017-06-30",11,"Santo Antoio","AVC",2063,39483,7594,4754,3217,10683,6154,7081,39483,null," ",null,0,null," ",null," ","2017-06-30",11,"Santo Antoio","AVC",16462,307628,35067,63176,24960,88663,36345,59417,307628,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,16,"AVC","201706AVC",null,"2017-06-30",12,"Fernando Machado","AVC",1031,26075,6477,3076,2234,7299,2866,4123,26075,null," ",null,0,null," ",null," ","2017-06-30",12,"Fernando Machado","AVC",8262,208575,22996,54428,17430,62919,16338,34464,208575,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,{"$f":"IF(E410=55,1,E410+1)","v":17},"AVC","201706AVC",null,"2017-06-30",13,"Passo dos Fortes","AVC",1260,23910,5293,2287,1897,5893,3330,5210,23910,null," ",null,0,null," ",null," ","2017-06-30",13,"Passo dos Fortes","AVC",10043,186328,16944,44552,16039,47299,19335,42159,186328,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,18,"AVC","201706AVC",null,"2017-06-30",14,"Vitoria","AVC",1264,28298,5782,1994,2320,10406,2890,4906,28298,null," ",null,0,null," ",null," ","2017-06-30",14,"Vitoria","AVC",10048,216354,13320,48301,17977,79595,16736,40425,216354,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,19,"AVC","201706AVC",null,"2017-06-30",15,"Cachenere","AVC",773,20260,3533,1516,1460,7813,3831,2107,20260,null," ",null,0,null," ",null," ","2017-06-30",15,"Cachenere","AVC",6478,160022,11259,30899,10942,63593,25794,17535,160022,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,20,"AVC","201706AVC",null,"2017-06-30",16,"Bela Vista","AVC",319,6866,1355,509,701,2172,1292,837,6866,null," ",null,0,null," ",null," ","2017-06-30",16,"Bela Vista","AVC",2437,45007,3676,10233,4922,14262,5598,6316,45007,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,21,"AVC","201706AVC",null,"2017-06-30",17,"Vila Esperança","AVC",641,21393,4886,1482,1603,7330,3578,2514,21393,null," ",null,0,null," ",null," ","2017-06-30",17,"Vila Esperança","AVC",5129,159897,10552,38426,12831,57273,20732,20083,159897,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,22,"AVC","201706AVC",null,"2017-06-30",18,"Vila Rica","AVC",401,10943,2879,1171,791,3442,1670,990,10943,null," ",null,0,null," ",null," ","2017-06-30",18,"Vila Rica","AVC",3195,85247,9499,22042,6720,29550,9118,8318,85247,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,23,"AVC","201706AVC",null,"2017-06-30",19,"Universitário","AVC",918,11838,2304,1417,1285,2804,1517,2511,11838,null," ",null,0,null," ",null," ","2017-06-30",19,"Universitário","AVC",7282,92703,9691,19854,10526,22950,8937,20745,92703,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,24,"AVC","201706AVC",null,"2017-06-30",20,"Transporte especial","AVC",60,425,0,0,0,0,0,425,425,null," ",null,0,null," ",null," ","2017-06-30",20,"Transporte especial","AVC",353,3095,0,101,54,97,12,2831,3095,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,25,"AVC","201706AVC",null,"2017-06-30",21,"Saic","AVC",1195,20619,2038,4004,902,8342,1656,3677,20619,null," ",null,0,null," ",null," ","2017-06-30",21,"Saic","AVC",9286,146384,28602,17489,6690,54128,9971,29504,146384,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,26,"AVC","201706AVC",null,"2017-06-30",22,"Santa Luzia","AVC",1127,15733,3794,1569,1526,3807,2406,2631,15733,null," ",null,0,null," ",null," ","2017-06-30",22,"Santa Luzia","AVC",8962,122250,11267,31859,11503,30234,15172,22215,122250,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,27,"AVC","201706AVC",null,"2017-06-30",23,"Dist Marechal Bormann","AVC",661,14094,4454,1716,828,4626,938,1532,14094,null," ",null,0,null," ",null," ","2017-06-30",23,"Dist Marechal Bormann","AVC",4929,102890,11146,33161,7093,33401,5855,12234,102890,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,28,"AVC","201706AVC",null,"2017-06-30",24,"Universidade Federal","AVC",1852,70334,11476,5758,2776,15078,31694,3552,70334,null," ",null,0,null," ",null," ","2017-06-30",24,"Universidade Federal","AVC",11282,393911,31466,74289,17825,97040,148733,24558,393911,null,0,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,29,"STP","201706STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,30,"STP","201706STP",null,null,null,"Integração","TOT",null,null,{"$f":"+O425+O426","v":0},-101888,14750,63321,23817,0,0,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,31,"STP","201706STP",null,null,null,null,"AVC",null,null,null,{"$f":"-P395","v":-71130},{"$f":"-Q395+Q429","v":9555},45599,15976,0,{"$f":"SUM(O425:T425)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,32,"STP","201706STP",null,null,null,null,"TTT",null,null,null,{"$f":"-P396","v":-30758},5195,17722,7841,0,{"$f":"SUM(O426:T426)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,33,"STP","201706STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,34,"STP","201706STP",null,null,null,"Total por cartão","TOT",null,null,null,null,{"$f":"+Q429+Q430","v":88766},{"$f":"+R429+R430","v":407711},{"$f":"+S429+S430","v":195642},{"$f":"+T429+T430","v":144215},{"$f":"SUM(O428:T428)","v":836334},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,35,"STP","201706STP",null,null,null,null,"AVC",null,null,null,null,{"$f":"+Q432","v":64502},{"$f":"+R432","v":334298},{"$f":"+S432","v":155552},{"$f":"+T432","v":105147},{"$f":"SUM(O429:T429)","v":659499},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,36,"STP","201706STP",null,null,null,null,"TTT",null,null,null,null,{"$f":"+Q438","v":24264},{"$f":"+R438","v":73413},{"$f":"+S438","v":40090},{"$f":"+T438","v":39068},{"$f":"SUM(O430:T430)","v":176835},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"IF(E430=55,B430+32-DAY(B430+32),B430)","v":"2017-06-30"},{"$f":"YEAR(B431)","v":2017},{"$f":"MONTH(B431)","v":6},37,"STP",{"$f":"CONCATENATE(+C431*100+D431,F431)","v":"201706STP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,38,"STP","201706STP",null,null,null,"Resumo mensal","AVC",null,null,null,null,{"$f":"SUM(Q433:Q436)","v":64502},{"$f":"SUM(R433:R436)","v":334298},{"$f":"SUM(S433:S436)","v":155552},{"$f":"SUM(T433:T436)","v":105147},{"$f":"SUM(O432:T432)","v":659499},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,39,"STP","201706STP",null,null,null,"Total","AVC",null,null,null,null,42420,259357,116744,{"$f":"105147","v":105147},{"$f":"SUM(O433:T433)","v":523668},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,40,"STP","201706STP",null,null,null,"Total","TTT",null,null,null,null,12527,29348,22834,0,{"$f":"SUM(O434:T434)","v":64709},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,41,"STP","201706STP",null,null,null,"Integração","AVC",null,null,null,null,6243,40380,12530,0,{"$f":"SUM(O435:T435)","v":59153},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,42,{"$f":"IF(J436=0,\"STP\",VLOOKUP(J436,Linhas,3))","v":"STP"},"201706STP",null,null,null,"Integração","TTT",null,null,null,null,3312,5213,3444,0,{"$f":"SUM(O436:T436)","v":11969},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,43,"STP","201706STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,44,"STP","201706STP",null,null,null,"Resumo mensal","TTT",null,null,null,null,{"$f":"SUM(Q439:Q440)","v":24264},{"$f":"+R439+R440","v":73413},{"$f":"+S439+S440","v":40090},{"$f":"+T439+T440","v":39068},{"$f":"SUM(O438:T438)","v":176835},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,45,"STP","201706STP",null,null,null,"Total","AVC",null,null,null,null,15891,20866,23386,{"$f":"29624+1","v":29625},{"$f":"SUM(O439:T439)","v":89768},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"IF(E439=55,B439+32-DAY(B439+32),B439)","v":"2017-06-30"},{"$f":"YEAR(B440)","v":2017},{"$f":"MONTH(B440)","v":6},{"$f":"IF(E439=55,1,E439+1)","v":46},{"$f":"IF(J440=0,\"STP\",VLOOKUP(J440,Linhas,3))","v":"STP"},{"$f":"CONCATENATE(+C440*100+D440,F440)","v":"201706STP"},null,null,null,"Total","TTT",null,null,null,null,8373,52547,16704,{"$f":"9443","v":9443},{"$f":"SUM(O440:T440)","v":87067},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,47,"STP","201706STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,48,"STP","201706STP",null,null,null,"Total do Mês","TOT",null,null,{"$f":"+O443+O444","v":219596},null,{"$f":"+Q443+Q444","v":88766},{"$f":"+R443+R444","v":407711},{"$f":"+S443+S444","v":195642},{"$f":"+T443+T444","v":144215},{"$f":"SUM(O442:T442)","v":1055930},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,49,"STP","201706STP",null,null,null,null,"AVC",null,null,{"$f":"+O395","v":178964},null,{"$f":"+Q429","v":64502},334298,155552,105147,{"$f":"SUM(O443:T443)","v":838463},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,50,"STP","201706STP",null,null,null,null,"TTT",null,null,{"$f":"+O396","v":40632},null,24264,73413,40090,39068,{"$f":"SUM(O444:T444)","v":217467},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,51,"STP","201706STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,52,"STP","201706STP",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U397-U442","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,53,"STP","201706STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,54,"STP","201706STP",null,null,null," "," "," "," "," "," "," "," "," "," "," ",null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-06-30",2017,6,55,"STP","201706STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,1,"STP","201707STP",null,{"$f":"+B450","v":"2017-07-31"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C450*100+$D450,$L450),M$10:M$4920)","v":33841},787253,186942,64258,57129,306219,65012,107693,787253,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C450*100+$D450,$L450),Y$10:Y$4920)","v":0},null," ",null," ",{"$f":"+I450","v":"2017-07-31"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C450*100+$D450,$L450),AH$10:AH$4920)","v":299862},7032333,573811,1649719,491142,2484425,853230,980006,7032333,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,2,"STP","201707STP",null,"2017-07-31",null,"Total TTT","TTT",10577,201554,41445,26893,18753,54854,19962,39647,201554,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C451*100+$D451,$L451),Y$10:Y$4920)","v":0},null," ",null," ","2017-07-31",null,"Total TTT","TTT",93985,1832850,242418,380483,165958,489418,203773,350800,1832850,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,3,"STP","201707STP",null,"2017-07-31",null,"Total por Linha","TOT",{"$f":"+M450+M451","v":44418},988807,228387,91151,75882,361073,84974,147340,988807,null," ",null,{"$f":"+Y450+Y451","v":0},null," ",null," ","2017-07-31",null,"Geral","TOT",{"$f":"+AH450+AH451","v":393847},{"$f":"+AI450+AI451","v":8865183},816229,2030202,657100,2973843,1057003,1330806,8865183,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,4,"STP","201707STP",null,"2017-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ","2017-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,5,"AVC","201707AVC",null,"2017-07-31",1,"Cristo Rei","AVC",3420,73339,19454,6203,5898,23482,5379,12923,{"$f":"SUM(O454:T454)","v":73339},null," ",null,{"$f":"+U454-N454","v":0},null," ",null," ","2017-07-31",{"$f":"+J454","v":1},{"$f":"+K454","v":"Cristo Rei"},{"$f":"+L454","v":"AVC"},{"$f":"+M454+AH399","v":30202},{"$f":"+N454+AI399","v":648130},{"$f":"+P454+AJ399","v":55294},{"$f":"+O454+AK399","v":170057},{"$f":"+Q454+AL399","v":49567},{"$f":"+R454+AM399","v":202873},{"$f":"+S454+AN399","v":51691},{"$f":"+T454+AO399","v":118648},{"$f":"SUM(AJ454:AO454)","v":648130},null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,6,"AVC","201707AVC",null,"2017-07-31",2,"Tomazelli","AVC",8690,275406,64072,15496,16701,144479,6373,28285,275406,null," ",null,0,null," ",null," ","2017-07-31",{"$f":"+J455","v":2},"Tomazelli",{"$f":"+L455","v":"AVC"},77342,2467529,143582,564467,142952,1069241,292411,254876,{"$f":"SUM(AJ455:AO455)","v":2467529},null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,7,"AVC","201707AVC",null,"2017-07-31",3,"Parque das Palmeiras","AVC",1677,28840,7139,1842,{"$f":"1971+574","v":2545},{"$f":"6878+1769","v":8647},2817,5850,28840,null," ",null,0,null," ",null," ","2017-07-31",3,"Parque das Palmeiras","AVC",15287,269472,16436,66682,22727,82095,28518,53014,269472,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,8,"AVC","201707AVC",null,"2017-07-31",4,"Vila Real","AVC",3013,60076,14915,5377,5098,17936,6057,10693,60076,null," ",null,0,null," ",null," ","2017-07-31",4,"Vila Real","AVC",26691,529544,45251,129329,45739,154794,59883,94548,529544,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,9,"AVC","201707AVC",null,"2017-07-31",5,"Quedas do Palmital","AVC",1986,26672,5598,2896,2261,10501,1763,3653,26672,null," ",null,0,null," ",null," ","2017-07-31",5,"Quedas do Palmital","AVC",17553,249504,27590,55400,18980,93620,19373,34541,249504,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,10,"TTT","201707TTT",null,"2017-07-31",6,"São Pedro","TTT",2619,52747,10904,5828,4395,16232,4235,11153,52747,null," ",null,0,null," ",null," ","2017-07-31",6,"São Pedro","TTT",22213,463313,47800,103729,36024,132076,43082,100602,463313,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,11,"AVC","201707AVC",null,"2017-07-31",7,"Trevo","AVC",1724,39825,12664,5030,2607,12499,2455,4570,39825,null," ",null,0,null," ",null," ","2017-07-31",7,"Trevo","AVC",15308,354768,42759,111874,23646,112123,22510,41856,354768,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,12,"TTT","201707TTT",null,"2017-07-31",8,"Seminário","TTT",3643,70290,15219,9149,7121,17817,8593,{"$f":"12390+1","v":12391},70290,null," ",null,0,null," ",null," ","2017-07-31",8,"Seminário","TTT",33473,669722,88699,138270,68700,167319,91582,115152,669722,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,13,"TTT","201707TTT",null,"2017-07-31",9,"Presidente Medici","TTT",1924,39208,8495,3828,4020,10549,4420,7896,39208,null," ",null,0,null," ",null," ","2017-07-31",9,"Presidente Medici","TTT",17656,356418,36186,77584,32820,101251,42428,66149,356418,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,14,"TTT","201707TTT",null,"2017-07-31",10,"Hospital Regional","TTT",2391,39309,6827,8088,3217,10256,2714,8207,39309,null," ",null,0,null," ",null," ","2017-07-31",10,"Hospital Regional","TTT",20643,343397,69733,60900,28414,88772,26681,68897,343397,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,15,"AVC","201707AVC",null,"2017-07-31",11,"Santo Antoio","AVC",2084,36803,7842,4230,3319,10815,3340,7257,36803,null," ",null,0,null," ",null," ","2017-07-31",11,"Santo Antoio","AVC",18546,344431,39297,71018,28279,99478,39685,66674,344431,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,16,"AVC","201707AVC",null,"2017-07-31",12,"Fernando Machado","AVC",1039,25625,6708,2922,2384,7604,1845,4162,25625,null," ",null,0,null," ",null," ","2017-07-31",12,"Fernando Machado","AVC",9301,234200,25918,61136,19814,70523,18183,38626,234200,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,17,"AVC","201707AVC",null,"2017-07-31",13,"Passo dos Fortes","AVC",1275,23709,6007,2140,1945,6045,2179,5393,23709,null," ",null,0,null," ",null," ","2017-07-31",13,"Passo dos Fortes","AVC",11318,210037,19084,50559,17984,53344,21514,47552,210037,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,18,"AVC","201707AVC",null,"2017-07-31",14,"Vitoria","AVC",1286,27021,5990,1622,2313,10379,1860,4857,27021,null," ",null,0,null," ",null," ","2017-07-31",14,"Vitoria","AVC",11334,243375,14942,54291,20290,89974,18596,45282,243375,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,19,"AVC","201707AVC",null,"2017-07-31",15,"Cachenere","AVC",758,17774,3423,1214,1474,7585,2214,1864,17774,null," ",null,0,null," ",null," ","2017-07-31",15,"Cachenere","AVC",7236,177796,12473,34322,12416,71178,28008,19399,177796,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,20,"AVC","201707AVC",null,"2017-07-31",16,"Bela Vista","AVC",286,5377,1227,391,537,1835,603,784,5377,null," ",null,0,null," ",null," ","2017-07-31",16,"Bela Vista","AVC",2723,50384,4067,11460,5459,16097,6201,7100,50384,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,21,"AVC","201707AVC",null,"2017-07-31",17,"Vila Esperança","AVC",636,19889,4883,1244,1851,7301,2231,2379,19889,null," ",null,0,null," ",null," ","2017-07-31",17,"Vila Esperança","AVC",5765,179786,11796,43309,14682,64574,22963,22462,179786,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,22,"AVC","201707AVC",null,"2017-07-31",18,"Vila Rica","AVC",397,10013,2733,977,928,3362,1054,959,10013,null," ",null,0,null," ",null," ","2017-07-31",18,"Vila Rica","AVC",3592,95260,10476,24775,7648,32912,10172,9277,95260,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,23,"AVC","201707AVC",null,"2017-07-31",19,"Universitário","AVC",893,11144,2242,1330,1245,2743,1079,2505,11144,null," ",null,0,null," ",null," ","2017-07-31",19,"Universitário","AVC",8175,103847,11021,22096,11771,25693,10016,23250,103847,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,24,"AVC","201707AVC",null,"2017-07-31",20,"Transporte especial","AVC",38,293,null,null,null,null,null,293,293,null," ",null,0,null," ",null," ","2017-07-31",20,"Transporte especial","AVC",391,3388,0,101,54,97,12,3124,3388,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,25,"AVC","201707AVC",null,"2017-07-31",21,"Saic","AVC",1155,18193,2023,3902,827,6907,1026,3508,18193,null," ",null,0,null," ",null," ","2017-07-31",21,"Saic","AVC",10441,164577,32504,19512,7517,61035,10997,33012,164577,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,26,"AVC","201707AVC",null,"2017-07-31",22,"Santa Luzia","AVC",1146,14499,3895,1333,1479,3650,1568,2574,14499,null," ",null,0,null," ",null," ","2017-07-31",22,"Santa Luzia","AVC",10108,136749,12600,35754,12982,33884,16740,24789,136749,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,27,"AVC","201707AVC",null,"2017-07-31",23,"Dist Marechal Bormann","AVC",629,13938,4663,1700,769,4620,639,1547,13938,null," ",null,0,null," ",null," ","2017-07-31",23,"Dist Marechal Bormann","AVC",5558,116828,12846,37824,7862,38021,6494,13781,116828,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,28,"AVC","201707AVC",null,"2017-07-31",24,"Universidade Federal","AVC",1709,58817,11464,4409,2948,15829,20530,3637,58817,null," ",null,0,null," ",null," ","2017-07-31",24,"Universidade Federal","AVC",12991,452728,35875,85753,20773,112869,169263,28195,452728,null,0,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,29,"STP","201707STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,30,"STP","201707STP",null,null,null,"Integração","TOT",null,null,{"$f":"+O480+O481","v":0},-91151,15137,42323,33691,0,0,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,31,"STP","201707STP",null,null,null,null,"AVC",null,null,null,{"$f":"-P450","v":-64258},{"$f":"-Q450+Q484","v":9904},24990,29364,0,{"$f":"SUM(O480:T480)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,{"$f":"IF(E480=55,1,E480+1)","v":32},"STP","201707STP",null,null,null,null,"TTT",null,null,null,{"$f":"-P451","v":-26893},5233,17333,4327,0,{"$f":"SUM(O481:T481)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,33,"STP","201707STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,34,"STP","201707STP",null,null,null,"Total por cartão","TOT",null,null,null,null,{"$f":"+Q484+Q485","v":91019},{"$f":"+R484+R485","v":403396},{"$f":"+S484+S485","v":118665},{"$f":"+T484+T485","v":147340},{"$f":"SUM(O483:T483)","v":760420},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,35,"STP","201707STP",null,null,null,null,"AVC",null,null,null,null,{"$f":"+Q487","v":67033},{"$f":"+R487","v":331209},{"$f":"+S487","v":94376},{"$f":"+T487","v":107693},{"$f":"SUM(O484:T484)","v":600311},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,36,"STP","201707STP",null,null,null,null,"TTT",null,null,null,null,{"$f":"+Q493","v":23986},{"$f":"+R493","v":72187},{"$f":"+S493","v":24289},{"$f":"+T493","v":39647},{"$f":"SUM(O485:T485)","v":160109},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,37,"STP","201707STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,38,"STP","201707STP",null,null,null,"Resumo mensal","AVC",null,null,null,null,{"$f":"SUM(Q488:Q491)","v":67033},{"$f":"SUM(R488:R491)","v":331209},{"$f":"SUM(S488:S491)","v":94376},{"$f":"SUM(T488:T491)","v":107693},{"$f":"SUM(O487:T487)","v":600311},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,39,"STP","201707STP",null,null,null,"Total","AVC",null,null,null,null,45118,256508,69714,107693,{"$f":"SUM(O488:T488)","v":479033},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,40,"STP","201707STP",null,null,null,"Total","TTT",null,null,null,null,12012,29714,15298,0,{"$f":"SUM(O489:T489)","v":57024},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,41,"STP","201707STP",null,null,null,"Integração","AVC",null,null,null,null,6645,39657,7030,0,{"$f":"SUM(O490:T490)","v":53332},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,42,"STP","201707STP",null,null,null,"Integração","TTT",null,null,null,null,3258,5330,2334,0,{"$f":"SUM(O491:T491)","v":10922},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,43,"STP","201707STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,44,"STP","201707STP",null,null,null,"Resumo mensal","TTT",null,null,null,null,{"$f":"SUM(Q494:Q495)","v":23986},{"$f":"+R494+R495","v":72187},{"$f":"+S494+S495","v":24289},{"$f":"+T494+T495","v":39647},{"$f":"SUM(O493:T493)","v":160109},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,45,"STP","201707STP",null,null,null,"Total","AVC",null,null,null,null,15271,20851,15100,29901,{"$f":"SUM(O494:T494)","v":81123},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,46,"STP","201707STP",null,null,null,"Total","TTT",null,null,null,null,8715,51336,9189,{"$f":"9745+1","v":9746},{"$f":"SUM(O495:T495)","v":78986},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"IF(E495=55,B495+32-DAY(B495+32),B495)","v":"2017-07-31"},{"$f":"YEAR(B496)","v":2017},{"$f":"MONTH(B496)","v":7},{"$f":"IF(E495=55,1,E495+1)","v":47},{"$f":"IF(J496=0,\"STP\",VLOOKUP(J496,Linhas,3))","v":"STP"},{"$f":"CONCATENATE(+C496*100+D496,F496)","v":"201707STP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,48,"STP","201707STP",null,null,null,"Total do Mês","TOT",null,null,{"$f":"+O498+O499","v":228387},null,{"$f":"+Q498+Q499","v":91019},{"$f":"+R498+R499","v":403396},{"$f":"+S498+S499","v":118665},{"$f":"+T498+T499","v":147340},{"$f":"SUM(O497:T497)","v":988807},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,49,"STP","201707STP",null,null,null,null,"AVC",null,null,{"$f":"+O450","v":186942},null,{"$f":"+Q484","v":67033},331209,94376,107693,{"$f":"SUM(O498:T498)","v":787253},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,50,"STP","201707STP",null,null,null,null,"TTT",null,null,{"$f":"+O451","v":41445},null,23986,72187,24289,39647,{"$f":"SUM(O499:T499)","v":201554},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,51,"STP","201707STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,52,"STP","201707STP",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U452-U497","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,53,"STP","201707STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,54,"STP","201707STP",null,null,null," "," "," "," "," "," "," "," "," "," "," ",null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-31",2017,7,55,"STP","201707STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,1,"STP","201708STP",null,{"$f":"+B505","v":"2017-08-31"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C505*100+$D505,$L505),M$10:M$4920)","v":35237},907007,199663,76519,61447,309685,142212,117481,907007,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C505*100+$D505,$L505),Y$10:Y$4920)","v":0},null," ",null," ",{"$f":"+I505","v":"2017-08-31"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C505*100+$D505,$L505),AH$10:AH$4920)","v":335099},7939340,650330,1849382,552589,2794110,995442,1097487,7939340,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,2,"STP","201708STP",null,"2017-08-31",null,"Total TTT","TTT",10854,236261,43307,33341,19863,61462,35029,43259,236261,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C506*100+$D506,$L506),Y$10:Y$4920)","v":0},null," ",null," ","2017-08-31",null,"Total TTT","TTT",104839,2069111,275759,423790,185821,550880,238802,394059,2069111,null,0,null,null,null,null,null," "]
[" ",{"$f":"IF(E506=55,B506+32-DAY(B506+32),B506)","v":"2017-08-31"},{"$f":"YEAR(B507)","v":2017},{"$f":"MONTH(B507)","v":8},3,"STP",{"$f":"CONCATENATE(+C507*100+D507,F507)","v":"201708STP"},null,"2017-08-31",null,"Total por Linha","TOT",{"$f":"+M505+M506","v":46091},1143268,242970,109860,81310,371147,177241,160740,1143268,null," ",null,{"$f":"+Y505+Y506","v":0},null," ",null," ","2017-08-31",null,"Geral","TOT",{"$f":"+AH505+AH506","v":439938},{"$f":"+AI505+AI506","v":10008451},926089,2273172,738410,3344990,1234244,1491546,10008451,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,4,"STP","201708STP",null,"2017-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ","2017-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,5,"AVC","201708AVC",null,"2017-08-31",1,"Cristo Rei","AVC",3547,79307,19600,7131,6095,24263,8895,13323,{"$f":"SUM(O509:T509)","v":79307},null," ",null,{"$f":"+U509-N509","v":0},null," ",null," ","2017-08-31",{"$f":"+J509","v":1},{"$f":"+K509","v":"Cristo Rei"},{"$f":"+L509","v":"AVC"},{"$f":"+M509+AH454","v":33749},{"$f":"+N509+AI454","v":727437},{"$f":"+P509+AJ454","v":62425},{"$f":"+O509+AK454","v":189657},{"$f":"+Q509+AL454","v":55662},{"$f":"+R509+AM454","v":227136},{"$f":"+S509+AN454","v":60586},{"$f":"+T509+AO454","v":131971},{"$f":"SUM(AJ509:AO509)","v":727437},null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,6,"AVC","201708AVC",null,"2017-08-31",2,"Tomazelli","AVC",9294,333928,71605,19930,18345,139725,52065,32258,333928,null," ",null,0,null," ",null," ","2017-08-31",{"$f":"+J510","v":2},"Tomazelli",{"$f":"+L510","v":"AVC"},86636,2801457,163512,636072,161297,1208966,344476,287134,{"$f":"SUM(AJ510:AO510)","v":2801457},null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,7,"AVC","201708AVC",null,"2017-08-31",3,"Parque das Palmeiras","AVC",1687,32864,7281,2072,2772,9336,5130,6273,32864,null," ",null,0,null," ",null," ","2017-08-31",3,"Parque das Palmeiras","AVC",16974,302336,18508,73963,25499,91431,33648,59287,302336,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,8,{"$f":"IF(J512=0,\"STP\",VLOOKUP(J512,Linhas,3))","v":"AVC"},"201708AVC",null,"2017-08-31",4,"Vila Real","AVC",3112,66902,15406,6413,5385,18009,10328,11361,66902,null," ",null,0,null," ",null," ","2017-08-31",4,"Vila Real","AVC",29803,596446,51664,144735,51124,172803,70211,105909,596446,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,9,"AVC","201708AVC",null,"2017-08-31",5,"Quedas do Palmital","AVC",2132,32227,6181,3623,2417,12425,3360,4221,32227,null," ",null,0,null," ",null," ","2017-08-31",5,"Quedas do Palmital","AVC",19685,281731,31213,61581,21397,106045,22733,38762,281731,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,10,"TTT","201708TTT",null,"2017-08-31",6,"São Pedro","TTT",2714,62452,11438,6968,4873,18949,7706,12518,62452,null," ",null,0,null," ",null," ","2017-08-31",6,"São Pedro","TTT",24927,525765,54768,115167,40897,151025,50788,113120,525765,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,11,"AVC","201708AVC",null,"2017-08-31",7,"Trevo","AVC",1764,42985,13325,5277,2913,13030,3674,4766,42985,null," ",null,0,null," ",null," ","2017-08-31",7,"Trevo","AVC",17072,397753,48036,125199,26559,125153,26184,46622,397753,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,12,"TTT","201708TTT",null,"2017-08-31",8,"Seminário","TTT",3835,89255,16693,13174,8156,20672,16196,14364,89255,null," ",null,0,null," ",null," ","2017-08-31",8,"Seminário","TTT",37308,758977,101873,154963,76856,187991,107778,129516,758977,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,13,"TTT","201708TTT",null,"2017-08-31",9,"Presidente Medici","TTT",1931,43067,8571,4173,3816,11209,7127,8171,43067,null," ",null,0,null," ",null," ","2017-08-31",9,"Presidente Medici","TTT",19587,399485,40359,86155,36636,112460,49555,74320,399485,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,14,"TTT","201708TTT",null,"2017-08-31",10,"Hospital Regional","TTT",2374,41487,6605,9026,3018,10632,4000,8206,41487,null," ",null,0,null," ",null," ","2017-08-31",10,"Hospital Regional","TTT",23017,384884,78759,67505,31432,99404,30681,77103,384884,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,15,"AVC","201708AVC",null,"2017-08-31",11,"Santo Antoio","AVC",2188,43363,8417,5309,3607,11744,6539,7747,43363,null," ",null,0,null," ",null," ","2017-08-31",11,"Santo Antoio","AVC",20734,387794,44606,79435,31886,111222,46224,74421,387794,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,16,"AVC","201708AVC",null,"2017-08-31",12,"Fernando Machado","AVC",1089,28515,6782,3284,2553,8518,2929,4449,28515,null," ",null,0,null," ",null," ","2017-08-31",12,"Fernando Machado","AVC",10390,262715,29202,67918,22367,79041,21112,43075,262715,null,{"$f":"+AP520-AI520","v":0},null,null,null,null,null," "]
[" ","2017-08-31",2017,8,17,"AVC","201708AVC",null,"2017-08-31",13,"Passo dos Fortes","AVC",1332,26964,6119,2561,2121,6423,3605,6135,26964,null," ",null,0,null," ",null," ","2017-08-31",13,"Passo dos Fortes","AVC",12650,237001,21645,56678,20105,59767,25119,53687,237001,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,18,"AVC","201708AVC",null,"2017-08-31",14,"Vitoria","AVC",1326,30761,6347,1940,2395,11408,3338,5333,30761,null," ",null,0,null," ",null," ","2017-08-31",14,"Vitoria","AVC",12660,274136,16882,60638,22685,101382,21934,50615,274136,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,19,"AVC","201708AVC",null,"2017-08-31",15,"Cachenere","AVC",815,21824,3969,1736,1566,8544,3973,2036,21824,null," ",null,0,null," ",null," ","2017-08-31",15,"Cachenere","AVC",8051,199620,14209,38291,13982,79722,31981,21435,199620,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,20,"AVC","201708AVC",null,"2017-08-31",16,"Bela Vista","AVC",291,5561,1283,353,480,1883,926,636,5561,null," ",null,0,null," ",null," ","2017-08-31",16,"Bela Vista","AVC",3014,55945,4420,12743,5939,17980,7127,7736,55945,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,21,"AVC","201708AVC",null,"2017-08-31",17,"Vila Esperança","AVC",685,24591,5575,1724,2107,8587,3909,2689,24591,null," ",null,0,null," ",null," ","2017-08-31",17,"Vila Esperança","AVC",6450,204377,13520,48884,16789,73161,26872,25151,204377,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,22,"AVC","201708AVC",null,"2017-08-31",18,"Vila Rica","AVC",399,10929,2655,906,914,3721,1797,936,10929,null," ",null,0,null," ",null," ","2017-08-31",18,"Vila Rica","AVC",3991,106189,11382,27430,8562,36633,11969,10213,106189,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,23,"AVC","201708AVC",null,"2017-08-31",19,"Universitário","AVC",956,13129,2751,1508,1393,3039,1681,2757,13129,null," ",null,0,null," ",null," ","2017-08-31",19,"Universitário","AVC",9131,116976,12529,24847,13164,28732,11697,26007,116976,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,24,"AVC","201708AVC",null,"2017-08-31",20,"Transporte especial","AVC",68,594,0,0,0,0,0,594,594,null," ",null,0,null," ",null," ","2017-08-31",20,"Transporte especial","AVC",459,3982,0,101,54,97,12,3718,3982,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,25,"AVC","201708AVC",null,"2017-08-31",21,"Saic","AVC",1178,19931,2212,4571,927,6494,1766,3961,19931,null," ",null,0,null," ",null," ","2017-08-31",21,"Saic","AVC",11619,184508,37075,21724,8444,67529,12763,36973,184508,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,26,"AVC","201708AVC",null,"2017-08-31",22,"Santa Luzia","AVC",1180,16639,4098,1457,1545,3936,2625,2978,16639,null," ",null,0,null," ",null," ","2017-08-31",22,"Santa Luzia","AVC",11288,153388,14057,39852,14527,37820,19365,27767,153388,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,27,"AVC","201708AVC",null,"2017-08-31",23,"Dist Marechal Bormann","AVC",643,14817,4396,1856,{"$f":"867+189","v":1056},4803,1039,{"$f":"694+48+191+47+97+9+581","v":1667},14817,null," ",null,0,null," ",null," ","2017-08-31",23,"Dist Marechal Bormann","AVC",6201,131645,14702,42220,8918,42824,7533,15448,131645,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,28,"AVC","201708AVC",null,"2017-08-31",24,"Universidade Federal","AVC",1551,61176,11661,4868,2856,13797,{"$f":"19084+5549","v":24633},3361,61176,null," ",null,0,null," ",null," ","2017-08-31",24,"Universidade Federal","AVC",14542,513904,40743,97414,23629,126666,193896,31556,513904,null,0,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,29,"STP","201708STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,30,"STP","201708STP",null,null,null,"Integração","TOT",null,null,{"$f":"+O535+O536","v":0},-109860,16266,68676,24918,0,0,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,31,"STP","201708STP",null,null,null,null,"AVC",null,null,null,{"$f":"-P505","v":-76519},{"$f":"-Q505+Q539","v":10626},49413,16480,0,{"$f":"SUM(O535:T535)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,32,"STP","201708STP",null,null,null,null,"TTT",null,null,null,{"$f":"-P506","v":-33341},5640,19263,8438,0,{"$f":"SUM(O536:T536)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,33,"STP","201708STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,34,"STP","201708STP",null,null,null,"Total por cartão","TOT",null,null,null,null,{"$f":"+Q539+Q540","v":97576},{"$f":"+R539+R540","v":439823},{"$f":"+S539+S540","v":202159},{"$f":"+T539+T540","v":160740},{"$f":"SUM(O538:T538)","v":900298},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,35,"STP","201708STP",null,null,null,null,"AVC",null,null,null,null,{"$f":"+Q542","v":72073},{"$f":"+R542","v":359098},{"$f":"+S542","v":158692},{"$f":"+T542","v":117481},{"$f":"SUM(O539:T539)","v":707344},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,36,"STP","201708STP",null,null,null,null,"TTT",null,null,null,null,{"$f":"+Q548","v":25503},{"$f":"+R548","v":80725},{"$f":"+S548","v":43467},{"$f":"+T548","v":43259},{"$f":"SUM(O540:T540)","v":192954},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,37,"STP","201708STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,38,"STP","201708STP",null,null,null,"Resumo mensal","AVC",null,null,null,null,{"$f":"SUM(Q543:Q546)","v":72073},{"$f":"SUM(R543:R546)","v":359098},{"$f":"SUM(S543:S546)","v":158692},{"$f":"SUM(T543:T546)","v":117481},{"$f":"SUM(O542:T542)","v":707344},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,39,"STP","201708STP",null,null,null,"Total","AVC",null,null,null,null,48393,277683,119736,117481,{"$f":"SUM(O543:T543)","v":563293},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,40,"STP","201708STP",null,null,null,"Total","TTT",null,null,null,null,13054,32004,22476,0,{"$f":"SUM(O544:T544)","v":67534},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,41,"STP","201708STP",null,null,null,"Integração","AVC",null,null,null,null,7125,43305,12974,0,{"$f":"SUM(O545:T545)","v":63404},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,42,"STP","201708STP",null,null,null,"Integração","TTT",null,null,null,null,3501,6106,3506,0,{"$f":"SUM(O546:T546)","v":13113},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,43,"STP","201708STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,44,"STP","201708STP",null,null,null,"Resumo mensal","TTT",null,null,null,null,{"$f":"SUM(Q549:Q550)","v":25503},{"$f":"+R549+R550","v":80725},{"$f":"+S549+S550","v":43467},{"$f":"+T549+T550","v":43259},{"$f":"SUM(O548:T548)","v":192954},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"IF(E548=55,B548+32-DAY(B548+32),B548)","v":"2017-08-31"},{"$f":"YEAR(B549)","v":2017},{"$f":"MONTH(B549)","v":8},{"$f":"IF(E548=55,1,E548+1)","v":45},{"$f":"IF(J549=0,\"STP\",VLOOKUP(J549,Linhas,3))","v":"STP"},{"$f":"CONCATENATE(+C549*100+D549,F549)","v":"201708STP"},null,null,null,"Total","AVC",null,null,null,null,15836,23395,25127,32552,{"$f":"SUM(O549:T549)","v":96910},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,46,"STP","201708STP",null,null,null,"Total","TTT",null,null,null,null,9667,57330,18340,10707,{"$f":"SUM(O550:T550)","v":96044},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,47,"STP","201708STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,48,"STP","201708STP",null,null,null,"Total do Mês","TOT",null,null,{"$f":"+O553+O554","v":242970},null,{"$f":"+Q553+Q554","v":97576},{"$f":"+R553+R554","v":439823},{"$f":"+S553+S554","v":202159},{"$f":"+T553+T554","v":160740},{"$f":"SUM(O552:T552)","v":1143268},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,49,"STP","201708STP",null,null,null,null,"AVC",null,null,{"$f":"+O505","v":199663},null,{"$f":"+Q539","v":72073},359098,158692,117481,{"$f":"SUM(O553:T553)","v":907007},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,50,"STP","201708STP",null,null,null,null,"TTT",null,null,{"$f":"+O506","v":43307},null,25503,80725,43467,43259,{"$f":"SUM(O554:T554)","v":236261},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,51,"STP","201708STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,52,"STP","201708STP",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U507-U552","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,53,"STP","201708STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,54,"STP","201708STP",null,null,null," "," "," "," "," "," "," "," "," "," "," ",null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-08-31",2017,8,55,"STP","201708STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,1,"STP","201709STP",null,{"$f":"+B560","v":"2017-09-30"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C560*100+$D560,$L560),M$10:M$4920)","v":33801},861808,187105,74755,55986,290924,147625,105413,861808,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C560*100+$D560,$L560),Y$10:Y$4920)","v":0},null," ",null," ",{"$f":"+I560","v":"2017-09-30"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C560*100+$D560,$L560),AH$10:AH$4920)","v":368900},8801148,725085,2036487,608575,3085034,1143067,1202900,8801148,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,2,"STP","201709STP",null,"2017-09-30",null,"Total TTT","TTT",10193,224738,41269,32522,18895,57807,33861,40384,224738,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C561*100+$D561,$L561),Y$10:Y$4920)","v":0},null," ",null," ","2017-09-30",null,"Total TTT","TTT",115032,2293849,308281,465059,204716,608687,272663,434443,2293849,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,3,"STP","201709STP",null,"2017-09-30",null,"Total por Linha","TOT",{"$f":"+M560+M561","v":43994},1086546,228374,107277,74881,348731,181486,145797,1086546,null," ",null,{"$f":"+Y560+Y561","v":0},null," ",null," ","2017-09-30",null,"Geral","TOT",{"$f":"+AH560+AH561","v":483932},{"$f":"+AI560+AI561","v":11094997},1033366,2501546,813291,3693721,1415730,1637343,11094997,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,4,"STP","201709STP",null,"2017-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ","2017-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,5,"AVC","201709AVC",null,"2017-09-30",1,"Cristo Rei","AVC",3491,76643,18404,6982,5457,23454,8931,13415,{"$f":"SUM(O564:T564)","v":76643},null," ",null,{"$f":"+U564-N564","v":0},null," ",null," ","2017-09-30",{"$f":"+J564","v":1},{"$f":"+K564","v":"Cristo Rei"},{"$f":"+L564","v":"AVC"},{"$f":"+M564+AH509","v":37240},{"$f":"+N564+AI509","v":804080},{"$f":"+P564+AJ509","v":69407},{"$f":"+O564+AK509","v":208061},{"$f":"+Q564+AL509","v":61119},{"$f":"+R564+AM509","v":250590},{"$f":"+S564+AN509","v":69517},{"$f":"+T564+AO509","v":145386},{"$f":"SUM(AJ564:AO564)","v":804080},null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,6,"AVC","201709AVC",null,"2017-09-30",2,"Tomazelli","AVC",8715,305117,65641,18946,16065,128735,50427,25303,305117,null," ",null,0,null," ",null," ","2017-09-30",{"$f":"+J565","v":2},"Tomazelli",{"$f":"+L565","v":"AVC"},95351,3106574,182458,701713,177362,1337701,394903,312437,{"$f":"SUM(AJ565:AO565)","v":3106574},null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,7,"AVC","201709AVC",null,"2017-09-30",3,"Parque das Palmeiras","AVC",1653,30952,6953,1986,2680,8479,4893,5961,30952,null," ",null,0,null," ",null," ","2017-09-30",3,"Parque das Palmeiras","AVC",18627,333288,20494,80916,28179,99910,38541,65248,333288,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,8,"AVC","201709AVC",null,"2017-09-30",4,"Vila Real","AVC",3000,63460,13994,6335,4992,17548,9965,10626,63460,null," ",null,0,null," ",null," ","2017-09-30",4,"Vila Real","AVC",32803,659906,57999,158729,56116,190351,80176,116535,659906,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,9,"AVC","201709AVC",null,"2017-09-30",5,"Quedas do Palmital","AVC",2032,30088,5811,3486,2282,11499,3138,3872,30088,null," ",null,0,null," ",null," ","2017-09-30",5,"Quedas do Palmital","AVC",21717,311819,34699,67392,23679,117544,25871,42634,311819,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,10,"TTT","201709TTT",null,"2017-09-30",6,"São Pedro","TTT",2499,58966,11344,6543,4814,17692,6967,11606,58966,null," ",null,0,null," ",null," ","2017-09-30",6,"São Pedro","TTT",27426,584731,61311,126511,45711,168717,57755,124726,584731,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,11,"AVC","201709AVC",null,"2017-09-30",7,"Trevo","AVC",1681,41803,12922,4993,2800,12737,3864,4487,41803,null," ",null,0,null," ",null," ","2017-09-30",7,"Trevo","AVC",18753,439556,53029,138121,29359,137890,30048,51109,439556,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,12,"TTT","201709TTT",null,"2017-09-30",8,"Seminário","TTT",3703,86248,15543,{"$f":"13475-1","v":13474},7537,19828,16065,{"$f":"13799+2","v":13801},86248,null," ",null,0,null," ",null," ","2017-09-30",8,"Seminário","TTT",41011,845225,115347,170506,84393,207819,123843,143317,845225,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,13,"TTT","201709TTT",null,"2017-09-30",9,"Presidente Medici","TTT",1736,40187,7971,4010,3581,10385,6870,7370,40187,null," ",null,0,null," ",null," ","2017-09-30",9,"Presidente Medici","TTT",21323,439672,44369,94126,40217,122845,56425,81690,439672,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,14,"TTT","201709TTT",null,"2017-09-30",10,"Hospital Regional","TTT",2255,39337,6411,8495,2963,9902,3959,7607,39337,null," ",null,0,null," ",null," ","2017-09-30",10,"Hospital Regional","TTT",25272,424221,87254,73916,34395,109306,34640,84710,424221,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,15,"AVC","201709AVC",null,"2017-09-30",11,"Santo Antoio","AVC",2045,40161,7880,5066,3326,10699,5757,7433,40161,null," ",null,0,null," ",null," ","2017-09-30",11,"Santo Antoio","AVC",22779,427955,49672,87315,35212,121921,51981,81854,427955,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,16,"AVC","201709AVC",null,"2017-09-30",12,"Fernando Machado","AVC",1018,26728,6726,3258,2139,7564,2976,4065,26728,null," ",null,0,null," ",null," ","2017-09-30",12,"Fernando Machado","AVC",11408,289443,32460,74644,24506,86605,24088,47140,289443,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,17,"AVC","201709AVC",null,"2017-09-30",13,"Passo dos Fortes","AVC",1253,25219,5490,2409,2125,5856,3670,5669,25219,null," ",null,0,null," ",null," ","2017-09-30",13,"Passo dos Fortes","AVC",13903,262220,24054,62168,22230,65623,28789,59356,262220,null,0,null,null,null,null,null," "]
[" ",{"$f":"IF(E576=55,B576+32-DAY(B576+32),B576)","v":"2017-09-30"},{"$f":"YEAR(B577)","v":2017},{"$f":"MONTH(B577)","v":9},{"$f":"IF(E576=55,1,E576+1)","v":18},"AVC",{"$f":"CONCATENATE(+C577*100+D577,F577)","v":"201709AVC"},null,"2017-09-30",14,"Vitoria","AVC",1218,28571,5879,1985,2156,10318,3104,5129,28571,null," ",null,0,null," ",null," ","2017-09-30",14,"Vitoria","AVC",13878,302707,18867,66517,24841,111700,25038,55744,302707,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,19,"AVC","201709AVC",null,"2017-09-30",15,"Cachenere","AVC",793,21149,4028,1593,1362,8266,4115,1785,21149,null," ",null,0,null," ",null," ","2017-09-30",15,"Cachenere","AVC",8844,220769,15802,42319,15344,87988,36096,23220,220769,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,20,"AVC","201709AVC",null,"2017-09-30",16,"Bela Vista","AVC",256,4961,1212,305,383,1592,814,655,4961,null," ",null,0,null," ",null," ","2017-09-30",16,"Bela Vista","AVC",3270,60906,4725,13955,6322,19572,7941,8391,60906,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,21,"AVC","201709AVC",null,"2017-09-30",17,"Vila Esperança","AVC",644,21661,4863,1565,1898,7768,3535,2032,21661,null," ",null,0,null," ",null," ","2017-09-30",17,"Vila Esperança","AVC",7094,226038,15085,53747,18687,80929,30407,27183,226038,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,22,"AVC","201709AVC",null,"2017-09-30",18,"Vila Rica","AVC",391,10355,2650,870,846,3362,1686,941,10355,null," ",null,0,null," ",null," ","2017-09-30",18,"Vila Rica","AVC",4382,116544,12252,30080,9408,39995,13655,11154,116544,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,23,{"$f":"IF(J582=0,\"STP\",VLOOKUP(J582,Linhas,3))","v":"AVC"},"201709AVC",null,"2017-09-30",19,"Universitário","AVC",864,12242,2363,1543,1238,2943,1624,2531,12242,null," ",null,0,null," ",null," ","2017-09-30",19,"Universitário","AVC",9995,129218,14072,27210,14402,31675,13321,28538,129218,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,24,"AVC","201709AVC",null,"2017-09-30",20,"Transporte especial","AVC",59,{"$f":"606-457","v":149},null,null,null,null,null,{"$f":"606-457","v":149},149,null," ",null,0,null," ",null," ","2017-09-30",20,"Transporte especial","AVC",518,4131,0,101,54,97,12,3867,4131,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,25,"AVC","201709AVC",null,"2017-09-30",21,"Saic","AVC",1104,19625,2251,4352,872,6670,1797,3683,19625,null," ",null,0,null," ",null," ","2017-09-30",21,"Saic","AVC",12723,204133,41427,23975,9316,74199,14560,40656,204133,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,26,"AVC","201709AVC",null,"2017-09-30",22,"Santa Luzia","AVC",1162,16268,3644,1376,1451,4184,2705,2908,16268,null," ",null,0,null," ",null," ","2017-09-30",22,"Santa Luzia","AVC",12450,169656,15433,43496,15978,42004,22070,30675,169656,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,27,"AVC","201709AVC",null,"2017-09-30",23,"Dist Marechal Bormann","AVC",641,13851,4433,1699,{"$f":"735+197","v":932},{"$f":"3856+409","v":4265},{"$f":"880+148","v":1028},{"$f":"657+36+203+27+64+2+505","v":1494},13851,null," ",null,0,null," ",null," ","2017-09-30",23,"Dist Marechal Bormann","AVC",6842,145496,16401,46653,9850,47089,8561,16942,145496,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,28,"AVC","201709AVC",null,"2017-09-30",24,"Universidade Federal","AVC",1781,72805,11961,6006,2982,14985,33596,3275,72805,null," ",null,0,null," ",null," ","2017-09-30",24,"Universidade Federal","AVC",16323,586709,46749,109375,26611,141651,227492,34831,586709,null,0,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,29,"STP","201709STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,30,"STP","201709STP",null,null,null,"Integração","TOT",null,null,{"$f":"+O590+O591","v":0},-107277,15531,64762,26984,0,0,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,31,"STP","201709STP",null,null,null,null,"AVC",null,null,null,{"$f":"-P560","v":-74755},{"$f":"-Q560+Q594","v":10152},46710,17893,0,{"$f":"SUM(O590:T590)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,32,"STP","201709STP",null,null,null,null,"TTT",null,null,null,{"$f":"-P561","v":-32522},5379,18052,9091,0,{"$f":"SUM(O591:T591)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,33,"STP","201709STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,34,"STP","201709STP",null,null,null,"Total por cartão","TOT",null,null,null,null,{"$f":"+Q594+Q595","v":90412},{"$f":"+R594+R595","v":413493},{"$f":"+S594+S595","v":208470},{"$f":"+T594+T595","v":145797},{"$f":"SUM(O593:T593)","v":858172},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,35,"STP","201709STP",null,null,null,null,"AVC",null,null,null,null,{"$f":"+Q597","v":66138},{"$f":"+R597","v":337634},{"$f":"+S597","v":165518},{"$f":"+T597","v":105413},{"$f":"SUM(O594:T594)","v":674703},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,36,"STP","201709STP",null,null,null,null,"TTT",null,null,null,null,{"$f":"+Q603","v":24274},{"$f":"+R603","v":75859},{"$f":"+S603","v":42952},{"$f":"+T603","v":40384},{"$f":"SUM(O595:T595)","v":183469},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,37,"STP","201709STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,38,"STP","201709STP",null,null,null,"Resumo mensal","AVC",null,null,null,null,{"$f":"SUM(Q598:Q601)","v":66138},{"$f":"SUM(R598:R601)","v":337634},{"$f":"SUM(S598:S601)","v":165518},{"$f":"SUM(T598:T601)","v":105413},{"$f":"SUM(O597:T597)","v":674703},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,39,"STP","201709STP",null,null,null,"Total","AVC",null,null,null,null,43686,260315,{"$f":"124202+384","v":124586},{"$f":"10457+3126+4403+991+1+51+1526+174+65+42095+4167+34784+3957-384","v":105413},{"$f":"SUM(O598:T598)","v":534000},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,40,"STP","201709STP",null,null,null,"Total","TTT",null,null,null,null,6774,40767,13935,0,{"$f":"SUM(O599:T599)","v":61476},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,41,"STP","201709STP",null,null,null,"Integração","AVC",null,null,null,null,12271,30400,23320,0,{"$f":"SUM(O600:T600)","v":65991},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,42,"STP","201709STP",null,null,null,"Integração","TTT",null,null,null,null,3407,6152,3677,0,{"$f":"SUM(O601:T601)","v":13236},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,43,"STP","201709STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,44,"STP","201709STP",null,null,null,"Resumo mensal","TTT",null,null,null,null,{"$f":"SUM(Q604:Q605)","v":24274},{"$f":"+R604+R605","v":75859},{"$f":"+S604+S605","v":42952},{"$f":"+T604+T605","v":40384},{"$f":"SUM(O603:T603)","v":183469},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,45,"STP","201709STP",null,null,null,"Total","AVC",null,null,null,null,15134,22344,23724,{"$f":"30183","v":30183},{"$f":"SUM(O604:T604)","v":91385},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"IF(E604=55,B604+32-DAY(B604+32),B604)","v":"2017-09-30"},{"$f":"YEAR(B605)","v":2017},{"$f":"MONTH(B605)","v":9},{"$f":"IF(E604=55,1,E604+1)","v":46},{"$f":"IF(J605=0,\"STP\",VLOOKUP(J605,Linhas,3))","v":"STP"},{"$f":"CONCATENATE(+C605*100+D605,F605)","v":"201709STP"},null,null,null,"Total","TTT",null,null,null,null,9140,53515,19228,{"$f":"10199+2","v":10201},{"$f":"SUM(O605:T605)","v":92084},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,47,"STP","201709STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,48,"STP","201709STP",null,null,null,"Total do Mês","TOT",null,null,{"$f":"+O608+O609","v":228374},null,{"$f":"+Q608+Q609","v":90412},{"$f":"+R608+R609","v":413493},{"$f":"+S608+S609","v":208470},{"$f":"+T608+T609","v":145797},{"$f":"SUM(O607:T607)","v":1086546},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,49,"STP","201709STP",null,null,null,null,"AVC",null,null,{"$f":"+O560","v":187105},null,{"$f":"+Q594","v":66138},337634,165518,105413,{"$f":"SUM(O608:T608)","v":861808},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,50,"STP","201709STP",null,null,null,null,"TTT",null,null,{"$f":"+O561","v":41269},null,24274,75859,42952,40384,{"$f":"SUM(O609:T609)","v":224738},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,51,"STP","201709STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,52,"STP","201709STP",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U562-U607","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,53,"STP","201709STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,54,"STP","201709STP",null,null,null," "," "," "," "," "," "," "," "," "," "," ",null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-09-30",2017,9,55,"STP","201709STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,1,"STP","201710STP",null,{"$f":"+B615","v":"2017-10-31"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C615*100+$D615,$L615),M$10:M$4920)","v":36081},888059,202795,74898,57503,303216,139321,110326,888059,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C615*100+$D615,$L615),Y$10:Y$4920)","v":0},null," ",null," ",{"$f":"+I615","v":"2017-10-31"},null,"Total AVC","AVC",{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C615*100+$D615,$L615),AH$10:AH$4920)","v":404981},9689207,799983,2239282,666078,3388250,1282388,1313226,9689207,null,0,null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C615*100+$D615,$L615),AT$10:AT$4920)","v":33748},807434,807434,null," "]
[" ","2017-10-31",2017,10,2,"STP","201710STP",null,"2017-10-31",null,"Total TTT","TTT",10628,226610,41140,33517,18679,59023,32965,41286,226610,null," ",null,{"$f":"SUMIF($G$10:$G$4920,CONCATENATE($C616*100+$D616,$L616),Y$10:Y$4920)","v":0},null," ",null," ","2017-10-31",null,"Total TTT","TTT",125660,2520459,341798,506199,223395,667710,305628,475729,2520459,null,0,null,10473,210038,210038,null," "]
[" ","2017-10-31",2017,10,3,"STP","201710STP",null,"2017-10-31",null,"Total por Linha","TOT",{"$f":"+M615+M616","v":46709},1114669,243935,108415,76182,362239,172286,151612,1114669,null," ",null,{"$f":"+Y615+Y616","v":0},null," ",null," ","2017-10-31",null,"Geral","TOT",{"$f":"+AH615+AH616","v":530641},{"$f":"+AI615+AI616","v":12209666},1141781,2745481,889473,4055960,1588016,1788955,12209666,null,0,null,{"$f":"+AT615+AT616","v":44221},{"$f":"+AU615+AU616","v":1017472},{"$f":"+AV615+AV616","v":1017472},null," "]
[" ","2017-10-31",2017,10,4,"STP","201710STP",null,"2017-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ","2017-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,5,"AVC","201710AVC",null,"2017-10-31",1,"Cristo Rei","AVC",3505,74788,18338,7074,5460,22844,8063,13009,{"$f":"SUM(O619:T619)","v":74788},null," ",null,{"$f":"+U619-N619","v":0},null," ",null," ","2017-10-31",{"$f":"+J619","v":1},{"$f":"+K619","v":"Cristo Rei"},{"$f":"+L619","v":"AVC"},{"$f":"+M619+AH564","v":40745},{"$f":"+N619+AI564","v":878868},{"$f":"+P619+AJ564","v":76481},{"$f":"+O619+AK564","v":226399},{"$f":"+Q619+AL564","v":66579},{"$f":"+R619+AM564","v":273434},{"$f":"+S619+AN564","v":77580},{"$f":"+T619+AO564","v":158395},{"$f":"SUM(AJ619:AO619)","v":878868},null,0,null,{"$f":"ROUND(+AH619/12,0)","v":3395},{"$f":"ROUND(+AI619/12,0)","v":73239},{"$f":"ROUND(+AP619/12,0)","v":73239},null," "]
[" ","2017-10-31",2017,10,6,"AVC","201710AVC",null,"2017-10-31",2,"Tomazelli","AVC",9222,316776,71690,19205,16148,134046,47802,27885,316776,null," ",null,0,null," ",null," ","2017-10-31",{"$f":"+J620","v":2},"Tomazelli",{"$f":"+L620","v":"AVC"},104573,3423350,201663,773403,193510,1471747,442705,340322,{"$f":"SUM(AJ620:AO620)","v":3423350},null,0,null,{"$f":"ROUND(+AH620/12,0)","v":8714},285279,{"$f":"ROUND(+AP620/12,0)","v":285279},null," "]
[" ","2017-10-31",2017,10,7,"AVC","201710AVC",null,"2017-10-31",3,"Parque das Palmeiras","AVC",1742,31166,7072,2074,2692,8803,4639,5886,31166,null," ",null,0,null," ",null," ","2017-10-31",3,"Parque das Palmeiras","AVC",20369,364454,22568,87988,30871,108713,43180,71134,364454,null,0,null,1697,30371,30371,null," "]
[" ","2017-10-31",2017,10,8,"AVC","201710AVC",null,"2017-10-31",4,"Vila Real","AVC",3120,63962,14312,6205,5385,17529,9537,10994,63962,null," ",null,0,null," ",null," ","2017-10-31",4,"Vila Real","AVC",35923,723868,64204,173041,61501,207880,89713,127529,723868,null,0,null,2994,60322,60322,null," "]
[" ","2017-10-31",2017,10,9,"AVC","201710AVC",null,"2017-10-31",5,"Quedas do Palmital","AVC",2073,30165,5912,3442,2207,11805,2771,4028,30165,null," ",null,0,null," ",null," ","2017-10-31",5,"Quedas do Palmital","AVC",23790,341984,38141,73304,25886,129349,28642,46662,341984,null,0,null,1983,28499,28499,null," "]
[" ","2017-10-31",2017,10,10,"TTT","201710TTT",null,"2017-10-31",6,"São Pedro","TTT",2704,61488,12011,7105,4826,18719,6643,12184,61488,null," ",null,0,null," ",null," ","2017-10-31",6,"São Pedro","TTT",30130,646219,68416,138522,50537,187436,64398,136910,646219,null,0,null,2511,53852,53852,null," "]
[" ","2017-10-31",2017,10,11,"AVC","201710AVC",null,"2017-10-31",7,"Trevo","AVC",1761,42382,12538,5179,2795,13512,3764,4594,42382,null," ",null,0,null," ",null," ","2017-10-31",7,"Trevo","AVC",20514,481938,58208,150659,32154,151402,33812,55703,481938,null,0,null,1710,40162,40162,null," "]
[" ","2017-10-31",2017,10,12,"TTT","201710TTT",null,"2017-10-31",8,"Seminário","TTT",3770,84215,14875,13195,7069,19688,15580,13808,84215,null," ",null,0,null," ",null," ","2017-10-31",8,"Seminário","TTT",44781,929440,128542,185381,91462,227507,139423,157125,929440,null,0,null,3732,77453,77453,null," "]
[" ","2017-10-31",2017,10,{"$f":"IF(E626=55,1,E626+1)","v":13},"TTT","201710TTT",null,"2017-10-31",9,"Presidente Medici","TTT",1891,41407,8073,4354,{"$f":"3858","v":3858},10673,6898,7551,41407,null," ",null,0,null," ",null," ","2017-10-31",9,"Presidente Medici","TTT",23214,481079,48723,102199,44075,133518,63323,89241,481079,null,0,null,1935,40090,40090,null," "]
[" ","2017-10-31",2017,10,14,"TTT","201710TTT",null,"2017-10-31",10,"Hospital Regional","TTT",2263,39500,6181,8863,2926,9943,3844,7743,39500,null," ",null,0,null," ",null," ","2017-10-31",10,"Hospital Regional","TTT",27535,463721,96117,80097,37321,119249,38484,92453,463721,null,0,null,2295,38643,38643,null," "]
[" ","2017-10-31",2017,10,15,"AVC","201710AVC",null,"2017-10-31",11,"Santo Antoio","AVC",2133,40591,8055,5123,3198,11179,5586,7450,40591,null," ",null,0,null," ",null," ","2017-10-31",11,"Santo Antoio","AVC",24912,468546,54795,95370,38410,133100,57567,89304,468546,null,0,null,2076,39046,39046,null," "]
[" ","2017-10-31",2017,10,16,"AVC","201710AVC",null,"2017-10-31",12,"Fernando Machado","AVC",1061,26862,6755,3131,2235,7835,2972,3934,26862,null," ",null,0,null," ",null," ","2017-10-31",12,"Fernando Machado","AVC",12469,316305,35591,81399,26741,94440,27060,51074,316305,null,0,null,1039,26359,26359,null," "]
[" ","2017-10-31",2017,10,17,"AVC","201710AVC",null,"2017-10-31",13,"Passo dos Fortes","AVC",1304,25656,5540,2346,2168,6119,3674,5809,25656,null," ",null,0,null," ",null," ","2017-10-31",13,"Passo dos Fortes","AVC",15207,287876,26400,67708,24398,71742,32463,65165,287876,null,0,null,1267,23990,23990,null," "]
[" ","2017-10-31",2017,10,18,"AVC","201710AVC",null,"2017-10-31",14,"Vitoria","AVC",1284,29035,5962,1927,2203,10762,3133,5048,29035,null," ",null,0,null," ",null," ","2017-10-31",14,"Vitoria","AVC",15162,331742,20794,72479,27044,122462,28171,60792,331742,null,{"$f":"+AP632-AI632","v":0},null,1264,27645,27645,null," "]
[" ","2017-10-31",2017,10,19,"AVC","201710AVC",null,"2017-10-31",15,"Cachenere","AVC",801,19435,3811,1306,1327,7758,3384,1849,19435,null," ",null,0,null," ",null," ","2017-10-31",15,"Cachenere","AVC",9645,240204,17108,46130,16671,95746,39480,25069,240204,null,0,null,804,20017,20017,null," "]
[" ","2017-10-31",2017,10,20,"AVC","201710AVC",null,"2017-10-31",16,"Bela Vista","AVC",310,6261,1327,439,588,2066,1037,804,6261,null," ",null,0,null," ",null," ","2017-10-31",16,"Bela Vista","AVC",3580,67167,5164,15282,6910,21638,8978,9195,67167,null,0,null,298,5597,5597,null," "]
[" ","2017-10-31",2017,10,21,"AVC","201710AVC",null,"2017-10-31",17,"Vila Esperança","AVC",676,21892,4981,1508,1815,8092,3320,2176,21892,null," ",null,0,null," ",null," ","2017-10-31",17,"Vila Esperança","AVC",7770,247930,16593,58728,20502,89021,33727,29359,247930,null,0,null,648,20661,20661,null," "]
[" ","2017-10-31",2017,10,22,"AVC","201710AVC",null,"2017-10-31",18,"Vila Rica","AVC",442,10616,2570,1154,882,3428,1592,990,10616,null," ",null,0,null," ",null," ","2017-10-31",18,"Vila Rica","AVC",4824,127160,13406,32650,10290,43423,15247,12144,127160,null,0,null,402,10597,10597,null," "]
[" ","2017-10-31",2017,10,23,"AVC","201710AVC",null,"2017-10-31",19,"Universitário","AVC",1011,13386,2739,1454,1397,3129,1701,2966,13386,null," ",null,0,null," ",null," ","2017-10-31",19,"Universitário","AVC",11006,142604,15526,29949,15799,34804,15022,31504,142604,null,0,null,917,11884,11884,null," "]
[" ","2017-10-31",2017,10,24,"AVC","201710AVC",null,"2017-10-31",20,"Transporte especial","AVC",{"$f":"72+149+500","v":721},{"$f":"557+2171+10925","v":13653},{"$f":"1265+6911","v":8176},0,{"$f":"241+174+76+13","v":504},{"$f":"1620+389+458+45","v":2512},{"$f":"774+451+183+78","v":1486},{"$f":"80+476+1+98+33+61+48+12+4+109+5+1+17+7+9+1+13","v":975},13653,null," ",null,0,null," ",null," ","2017-10-31",20,"Transporte especial","AVC",1239,17784,0,8277,558,2609,1498,4842,17784,null,0,null,103,1482,1482,null," "]
[" ","2017-10-31",2017,10,25,"AVC","201710AVC",null,"2017-10-31",21,"Saic","AVC",1165,19780,2277,4490,863,6859,1601,3690,19780,null," ",null,0,null," ",null," ","2017-10-31",21,"Saic","AVC",13888,223913,45917,26252,10179,81058,16161,44346,223913,null,0,null,1157,18659,18659,null," "]
[" ","2017-10-31",2017,10,26,"AVC","201710AVC",null,"2017-10-31",22,"Santa Luzia","AVC",1166,15892,3501,1358,1460,4216,2448,2909,15892,null," ",null,0,null," ",null," ","2017-10-31",22,"Santa Luzia","AVC",13616,185548,16791,46997,17438,46220,24518,33584,185548,null,0,null,1135,15462,15462,null," "]
[" ","2017-10-31",2017,10,27,"AVC","201710AVC",null,"2017-10-31",23,"Dist Marechal Bormann","AVC",675,14278,4422,1797,976,4504,991,1588,14278,null," ",null,0,null," ",null," ","2017-10-31",23,"Dist Marechal Bormann","AVC",7517,159774,18198,51075,10826,51593,9552,18530,159774,null,0,null,626,13315,13315,null," "]
[" ","2017-10-31",2017,10,28,"AVC","201710AVC",null,"2017-10-31",24,"Universidade Federal","AVC",1909,71483,12817,5686,3200,16218,29820,3742,71483,null," ",null,0,null," ",null," ","2017-10-31",24,"Universidade Federal","AVC",18232,658192,52435,122192,29811,157869,257312,38573,658192,null,0,null,1519,{"$f":"ROUND(+AI642/12,0)-1","v":54848},{"$f":"ROUND(+AP642/12,0)-1","v":54848},null," "]
[" ","2017-10-31",2017,10,29,"STP","201710STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,30,"STP","201710STP",null,null,null,"Integração","TOT",null,null,{"$f":"+O645+O646","v":0},-108415,15772,67452,25191,0,0,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,31,"STP","201710STP",null,null,null,null,"AVC",null,null,null,{"$f":"-P615","v":-74898},{"$f":"-Q615+Q649","v":10211},48251,16436,0,{"$f":"SUM(O645:T645)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,32,"STP","201710STP",null,null,null,null,"TTT",null,null,null,{"$f":"-P616","v":-33517},5561,19201,8755,0,{"$f":"SUM(O646:T646)","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"IF(E646=55,B646+32-DAY(B646+32),B646)","v":"2017-10-31"},{"$f":"YEAR(B647)","v":2017},{"$f":"MONTH(B647)","v":10},33,"STP",{"$f":"CONCATENATE(+C647*100+D647,F647)","v":"201710STP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,34,"STP","201710STP",null,null,null,"Total por cartão","TOT",null,null,{"$f":"+O649+O650","v":243935},null,{"$f":"+Q649+Q650","v":91954},{"$f":"+R649+R650","v":429691},{"$f":"+S649+S650","v":197477},{"$f":"+T649+T650","v":151612},{"$f":"SUM(O648:T648)","v":1114669},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,35,"STP","201710STP",null,null,null,null,"AVC",null,null,{"$f":"+O652","v":202795},null,{"$f":"+Q652","v":67714},{"$f":"+R652","v":351467},{"$f":"+S652","v":155757},{"$f":"+T652","v":110326},{"$f":"SUM(O649:T649)","v":888059},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,36,"STP","201710STP",null,null,null,null,"TTT",null,null,{"$f":"+O658","v":41140},null,{"$f":"+Q658","v":24240},{"$f":"+R658","v":78224},{"$f":"+S658","v":41720},{"$f":"+T658","v":41286},{"$f":"SUM(O650:T650)","v":226610},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,37,"STP","201710STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,38,{"$f":"IF(J652=0,\"STP\",VLOOKUP(J652,Linhas,3))","v":"STP"},"201710STP",null,null,null,"Resumo mensal","AVC",null,null,{"$f":"+O615","v":202795},null,{"$f":"SUM(Q653:Q656)","v":67714},{"$f":"SUM(R653:R656)","v":351467},{"$f":"SUM(S653:S656)","v":155757},{"$f":"SUM(T653:T656)","v":110326},{"$f":"SUM(O652:T652)","v":888059},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,39,"STP","201710STP",null,null,null,"Total","AVC",null,null,null,null,44469,273406,116953,110326,{"$f":"SUM(O653:T653)","v":545154},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,40,"STP","201710STP",null,null,null,"Total","TTT",null,null,null,null,6644,42452,12961,0,{"$f":"SUM(O654:T654)","v":62057},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,41,"STP","201710STP",null,null,null,"Integração","AVC",null,null,null,null,13034,29810,22368,0,{"$f":"SUM(O655:T655)","v":65212},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,42,"STP","201710STP",null,null,null,"Integração","TTT",null,null,null,null,3567,5799,3475,0,{"$f":"SUM(O656:T656)","v":12841},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,43,"STP","201710STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,44,"STP","201710STP",null,null,null,"Resumo mensal","TTT",null,null,{"$f":"+O616","v":41140},null,{"$f":"SUM(Q659:Q660)","v":24240},{"$f":"+R659+R660","v":78224},{"$f":"+S659+S660","v":41720},{"$f":"+T659+T660","v":41286},{"$f":"SUM(O658:T658)","v":226610},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,45,"STP","201710STP",null,null,null,"Total","AVC",null,null,null,null,15156,21965,23112,31237,{"$f":"SUM(O659:T659)","v":91470},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,46,"STP","201710STP",null,null,null,"Total","TTT",null,null,null,null,9084,56259,18608,10049,{"$f":"SUM(O660:T660)","v":94000},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,47,"STP","201710STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,48,"STP","201710STP",null,null,null,"Total do Mês","TOT",null,null,{"$f":"+O663+O664","v":243935},null,{"$f":"+Q663+Q664","v":91954},{"$f":"+R663+R664","v":429691},{"$f":"+S663+S664","v":197477},{"$f":"+T663+T664","v":151612},{"$f":"SUM(O662:T662)","v":1114669},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,49,"STP","201710STP",null,null,null,null,"AVC",null,null,{"$f":"+O615","v":202795},null,{"$f":"+Q649","v":67714},351467,155757,110326,{"$f":"SUM(O663:T663)","v":888059},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,50,"STP","201710STP",null,null,null,null,"TTT",null,null,{"$f":"+O616","v":41140},null,24240,78224,41720,41286,{"$f":"SUM(O664:T664)","v":226610},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,51,"STP","201710STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-10-31",2017,10,52,"STP","201710STP",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U617-U662","v":0},null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"IF(E666=55,B666+32-DAY(B666+32),B666)","v":"2017-10-31"},{"$f":"YEAR(B667)","v":2017},{"$f":"MONTH(B667)","v":10},{"$f":"IF(E666=55,1,E666+1)","v":53},{"$f":"IF(J667=0,\"STP\",VLOOKUP(J667,Linhas,3))","v":"STP"},{"$f":"CONCATENATE(+C667*100+D667,F667)","v":"201710STP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"IF(#REF!=55,#REF!+32-DAY(#REF!+32),#REF!)","v":{"$error":"#REF!"}},{"$f":"YEAR(B668)","v":{"$error":"#REF!"}},{"$f":"MONTH(B668)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=55,1,#REF!+1)","v":{"$error":"#REF!"}},{"$f":"IF(J668=0,\"STP\",VLOOKUP(J668,Linhas,3))","v":"STP"},{"$f":"CONCATENATE(+C668*100+D668,F668)","v":{"$error":"#REF!"}},null,null,null," "," "," "," "," "," "," "," "," "," "," ",null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"IF(E668=55,B668+32-DAY(B668+32),B668)","v":{"$error":"#REF!"}},{"$f":"YEAR(B669)","v":{"$error":"#REF!"}},{"$f":"MONTH(B669)","v":{"$error":"#REF!"}},{"$f":"IF(E668=55,1,E668+1)","v":{"$error":"#REF!"}},{"$f":"IF(J669=0,\"STP\",VLOOKUP(J669,Linhas,3))","v":"STP"},{"$f":"CONCATENATE(+C669*100+D669,F669)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"IF(E669=55,B669+32-DAY(B669+32),B669)","v":{"$error":"#REF!"}},{"$f":"YEAR(B670)","v":{"$error":"#REF!"}},{"$f":"MONTH(B670)","v":{"$error":"#REF!"}},{"$f":"IF(E669=55,1,E669+1)","v":{"$error":"#REF!"}},{"$f":"IF(J670=0,\"STP\",VLOOKUP(J670,Linhas,3))","v":"STP"},{"$f":"CONCATENATE(+C670*100+D670,F670)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Hist_frota","index":22,"n_rows":750,"n_cols":56,"rows_kept":750,"cut":false,"hidden":false,"merged":[[6,9,6,13],[6,1,6,5],[43,1,43,2],[78,1,78,2],[10,9,10,10],[43,9,43,10],[78,9,78,10],[1,1,1,2],[4,1,4,6],[2,1,2,6],[3,1,3,6],[10,1,10,2]]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ","histórico valor frota",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","HISTÓRICO VALORES DA FROTA - AVC 03/2018",null,null,null,null,null,null,null,"HISTÓRICO VALORES DA FROTA - AVC 10/2017",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Item ","Discriminação",null,"Quant","Valor Unit","Total",null,null,"Item ","Discriminação",null,"Quant","Valor Unit","Total",null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","CHASSI DE VEICULO",null,null,null,null,null,null,null,"CHASSI DE VEICULO",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"CATEGORIA - MICRO",null,null,null,null,null,null,null,"CATEGORIA - MICRO",null,null,null,null,null,null," "]
[" ",null,"Volkoswagen",1,1,145000,{"$f":"+E14*F14","v":145000},null,null,null,"MBB",null,1,194325.21,{"$f":"+M14*N14","v":194325.21},null,null," "]
[" ",null,null,{"$f":"+D14+1","v":2},null,0,{"$f":"+E15*F15","v":0},null,null,null,null,null,null,0,{"$f":"+M15*N15","v":0},null,null," "]
[" ",null,null,{"$f":"+D15+1","v":3},null,0,{"$f":"+E16*F16","v":0},null,null,null,null,null,null,0,{"$f":"+M16*N16","v":0},null,null," "]
[" ",null,"TOTAL",null,{"$f":"SUM(E14:E16)","v":1},null,{"$f":"SUM(G14:G16)","v":145000},null,null,null,"TOTAL",null,{"$f":"SUM(M14:M16)","v":1},null,{"$f":"SUM(O14:O16)","v":194325.21},null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"CATEGORIA - LEVE",null,null,null,null,null,null,null,"CATEGORIA - LEVE",null,null,null,null,null,null," "]
[" ",null,"Volkoswagen",1,14,147002.16,{"$f":"+E20*F20","v":2058030.24},null,null,null,"Volkoswagen",null,14,164497.26,{"$f":"+M20*N20","v":2302961.64},null,null," "]
[" ",null,null,{"$f":"+D20+1","v":2},null,0,{"$f":"+E21*F21","v":0},null,null,null,null,null,null,0,{"$f":"+M21*N21","v":0},null,null," "]
[" ",null,null,{"$f":"+D21+1","v":3},null,0,{"$f":"+E22*F22","v":0},null,null,null,null,null,null,0,{"$f":"+M22*N22","v":0},null,null," "]
[" ",null,"TOTAL",null,{"$f":"SUM(E20:E22)","v":14},null,{"$f":"SUM(G20:G22)","v":2058030.24},null,null,null,"TOTAL",null,{"$f":"SUM(M20:M22)","v":14},null,{"$f":"SUM(O20:O22)","v":2302961.64},null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"CATEGORIA - PESADO",null,null,null,null,null,null,null,"CATEGORIA - PESADO",null,null,null,null,null,null," "]
[" ",null,"Volkswagen",{"$f":"+D25+1","v":1},14,133268.4,{"$f":"+E26*F26","v":1865757.5999999999},null,null,null,"Volkswagen",null,29,149129,{"$f":"+M26*N26","v":4324741},null,null," "]
[" ",null,"Volkswagen",2,5,133268.4,{"$f":"+E27*F27","v":666342},null,null,null,"Volkswagen",null,5,149129,{"$f":"+M27*N27","v":745645},null,null," "]
[" ",null,"Volkswagen",3,4,156158.01,624632.04,null,null,null,"Volkswagen",null,4,174742.76,698971.04,null,null," "]
[" ",null,"Volkswagen",4,20,254329,5086580,null,null,null,"Volkswagen",null,20,284597.34000000003,5691946.8000000007,null,null," "]
[" ",null,"Volkswagen",5,15,118000,1770000,null,null,null,"MBB",null,6,149129,894774,null,null," "]
[" ",null,null,6,null,0,0,null,null,null,"MBB",null,4,149129,596516,null,null," "]
[" ",null,null,7,null,0,0,null,null,null,"Volkswagen",null,4,174742.76,698971.04,null,null," "]
[" ",null,null,8,null,0,0,null,null,null,null,null,null,0,0,null,null," "]
[" ",null,"TOTAL",null,{"$f":"SUM(E26:E33)","v":58},null,{"$f":"SUM(G26:G33)","v":10013311.640000001},null,null,null,"TOTAL",null,{"$f":"SUM(M26:M33)","v":72},null,{"$f":"SUM(O26:O33)","v":13651564.879999999},{"$f":"+O34/M34","v":189605.06777777776},null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"CATEGORIA - ARTICULADO",null,null,null,null,null,null,null,"CATEGORIA - ARTICULADO",null,null,null,null,null,null," "]
[" ",null,"Volkswagen",{"$f":"+D36+1","v":1},1,158701.29999999999,{"$f":"+E37*F37","v":158701.29999999999},null,null,null,"Volkswagen",null,1,177588.74,{"$f":"+M37*N37","v":177588.74},null,null," "]
[" ",null,null,{"$f":"+D37+1","v":2},null,0,{"$f":"+E38*F38","v":0},null,null,null,null,null,null,0,{"$f":"+M38*N38","v":0},null,null," "]
[" ",null,null,{"$f":"+D38+1","v":3},null,0,{"$f":"+E39*F39","v":0},null,null,null,null,null,null,0,{"$f":"+M39*N39","v":0},null,null," "]
[" ",null,"TOTAL",null,{"$f":"SUM(E37:E39)","v":1},null,{"$f":"SUM(G37:G39)","v":158701.29999999999},null,null,null,"TOTAL",null,{"$f":"SUM(M37:M39)","v":1},null,{"$f":"SUM(O37:O39)","v":177588.74},null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,{"$f":"+E40+E34+E23+E17","v":74},null,{"$f":"+G40+G34+G23+G17","v":12375043.180000002},null,null,null,"TOTAL",null,{"$f":"+M40+M34+M23+M17","v":88},null,{"$f":"+O40+O34+O23+O17","v":16326440.470000001},null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","CARROCERIA DE VEICULO",null,null,null,null,null,null,null,"CARROCERIA DE VEICULO",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"CATEGORIA - MICRO",null,null,null,null,null,null,null,"CATEGORIA - MICRO",null,null,null,null,null,null," "]
[" ",null,"Marcopolo",{"$f":"+D46+1","v":1},1,129000,{"$f":"+E47*F47","v":129000},null,null,null,"Comil",null,1,194325.21,{"$f":"+M47*N47","v":194325.21},null,null," "]
[" ",null,null,{"$f":"+D47+1","v":2},null,0,{"$f":"+E48*F48","v":0},null,null,null,null,null,null,0,{"$f":"+M48*N48","v":0},null,null," "]
[" ",null,null,{"$f":"+D48+1","v":3},null,0,{"$f":"+E49*F49","v":0},null,null,null,null,null,null,0,{"$f":"+M49*N49","v":0},null,null," "]
[" ",null,"TOTAL",null,{"$f":"SUM(E47:E49)","v":1},null,{"$f":"SUM(G47:G49)","v":129000},null,null,null,"TOTAL",null,{"$f":"SUM(M47:M49)","v":1},null,{"$f":"SUM(O47:O49)","v":194325.21},null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"CATEGORIA - LEVE",null,null,null,null,null,null,null,"CATEGORIA - LEVE",null,null,null,null,null,null," "]
[" ",null,"Mascarelo",{"$f":"+D52+1","v":1},14,101731.6,{"$f":"+E53*F53","v":1424242.4000000001},null,null,null,"Mascarelo",null,14,113838.93,{"$f":"+M53*N53","v":1593745.02},null,null," "]
[" ",null,null,{"$f":"+D53+1","v":2},null,0,{"$f":"+E54*F54","v":0},null,null,null,null,null,null,0,{"$f":"+M54*N54","v":0},null,null," "]
[" ",null,null,{"$f":"+D54+1","v":3},null,0,{"$f":"+E55*F55","v":0},null,null,null,null,null,null,0,{"$f":"+M55*N55","v":0},null,null," "]
[" ",null,"TOTAL",null,{"$f":"SUM(E53:E55)","v":14},null,{"$f":"SUM(G53:G55)","v":1424242.4000000001},null,null,null,"TOTAL",null,{"$f":"SUM(M53:M55)","v":14},null,{"$f":"SUM(O53:O55)","v":1593745.02},null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"CATEGORIA - PESADO",null,null,null,null,null,null,null,"CATEGORIA - PESADO",null,null,null,null,null,null," "]
[" ",null,"Volkswagen",{"$f":"+D58+1","v":1},39,102102.01,{"$f":"+E59*F59","v":3981978.3899999997},null,null,null,{"$f":"+K47","v":"Comil"},null,54,114253.43,{"$f":"+M59*N59","v":6169685.2199999997},null,null," "]
[" ",null,null,2,4,102102.01,408408.04,null,null,null,"Mascarelo",null,4,114253.43,457013.72,null,null," "]
[" ",null,null,3,15,120000,1800000,null,null,null,"Mascarelo",null,5,114253.43,571267.14999999991,null,null," "]
[" ",null,null,4,null,0,0,null,null,null,"Caio",null,3,114253.43,342760.29,null,null," "]
[" ",null,null,5,null,0,0,null,null,null,"Comil",null,2,114253.43,228506.86,null,null," "]
[" ",null,null,6,null,0,0,null,null,null,"Marcopolo",null,2,114253.43,228506.86,null,null," "]
[" ",null,null,7,null,0,0,null,null,null,"Busscar",null,2,114253.43,228506.86,null,null," "]
[" ",null,null,8,null,0,0,null,null,null,null,null,null,0,0,null,null," "]
[" ",null,"TOTAL",null,{"$f":"SUM(E59:E66)","v":58},null,{"$f":"SUM(G59:G66)","v":6190386.4299999997},null,null,null,"TOTAL",null,{"$f":"SUM(M59:M66)","v":72},null,{"$f":"SUM(O59:O66)","v":8226246.9600000009},null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"CATEGORIA - ARTICULADO",null,null,null,null,null,null,null,"CATEGORIA - ARTICULADO",null,null,null,null,null,null," "]
[" ",null,"Volkswagen",{"$f":"+D69+1","v":1},1,165379.07,{"$f":"+E70*F70","v":165379.07},null,null,null,"Comil",null,1,185061.25,{"$f":"+M70*N70","v":185061.25},null,null," "]
[" ",null,null,{"$f":"+D70+1","v":2},null,0,{"$f":"+E71*F71","v":0},null,null,null,null,null,null,0,{"$f":"+M71*N71","v":0},null,null," "]
[" ",null,null,{"$f":"+D71+1","v":3},null,0,{"$f":"+E72*F72","v":0},null,null,null,null,null,null,0,{"$f":"+M72*N72","v":0},null,null," "]
[" ",null,"TOTAL",null,{"$f":"SUM(E70:E72)","v":1},null,{"$f":"SUM(G70:G72)","v":165379.07},null,null,null,"TOTAL",null,{"$f":"SUM(M70:M72)","v":1},null,{"$f":"SUM(O70:O72)","v":185061.25},null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"TOTAL",null,{"$f":"+E73+E67+E56+E50","v":74},null,{"$f":"+G73+G67+G56+G50","v":7909007.9000000004},null,null,null,"TOTAL",null,{"$f":"+M73+M67+M56+M50","v":88},null,{"$f":"+O73+O67+O56+O50","v":10199378.440000001},null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Item ","Discriminação",null,"Quant","CHASSI","CARROCERIA","TOTAL",null,"Item ","Discriminação",null,"Quant","CHASSI","CARROCERIA","TOTAL",null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","RESUMO",null,null,null,null,null,null,null,"RESUMO",null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Valor Total de Veiculos",null,null,null,null,null,null,null,"Valor Total de Veiculos",null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,{"$f":"+E17","v":1},{"$f":"+G17","v":145000},{"$f":"+G50","v":129000},{"$f":"+F82+G82","v":274000},null,null,"Micro Onibus",null,{"$f":"+M17","v":1},{"$f":"+O17","v":194325.21},{"$f":"+O50","v":194325.21},{"$f":"+N82+O82","v":388650.42},null," "]
[" ",null,"Leve",null,{"$f":"+E23","v":14},{"$f":"+G23","v":2058030.24},{"$f":"+G56","v":1424242.4000000001},{"$f":"+F83+G83","v":3482272.64},null,null,"Leve",null,{"$f":"+M23","v":14},{"$f":"+O23","v":2302961.64},{"$f":"+O56","v":1593745.02},{"$f":"+N83+O83","v":3896706.66},null," "]
[" ",null,"Pesado",null,{"$f":"+E34","v":58},{"$f":"+G34","v":10013311.640000001},{"$f":"+G67","v":6190386.4299999997},{"$f":"+F84+G84","v":16203698.07},null,null,"Pesado",null,{"$f":"+M34","v":72},{"$f":"+O34","v":13651564.879999999},{"$f":"+O67","v":8226246.9600000009},{"$f":"+N84+O84","v":21877811.84},null," "]
[" ",null,"Articulado",null,{"$f":"+E40","v":1},{"$f":"+G40","v":158701.29999999999},{"$f":"+G73","v":165379.07},{"$f":"+F85+G85","v":324080.37},null,null,"Articulado",null,{"$f":"+M40","v":1},{"$f":"+O40","v":177588.74},{"$f":"+O73","v":185061.25},{"$f":"+N85+O85","v":362649.99},null," "]
[" ",null,"TOTAL",null,{"$f":"SUM(E82:E85)","v":74},{"$f":"SUM(F82:F85)","v":12375043.180000002},{"$f":"SUM(G82:G85)","v":7909007.9000000004},{"$f":"SUM(H82:H85)","v":20284051.080000002},null,null,"TOTAL",null,{"$f":"SUM(M82:M85)","v":88},{"$f":"SUM(N82:N85)","v":16326440.469999999},{"$f":"SUM(O82:O85)","v":10199378.440000001},{"$f":"SUM(P82:P85)","v":26525818.91},null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"Media Valor do Veiculo",null,null,null,null,null,null,null,"Media Valor do Veiculo",null,null,null,null,null,null," "]
[" ",null,"Micro Onibus",null,null,{"$f":"+F82/$E82","v":145000},129000,{"$f":"+F89+G89","v":274000},null,null,"Micro Onibus",null,null,{"$f":"+N82/$M82","v":194325.21},194325.21,{"$f":"+N89+O89","v":388650.42},null," "]
[" ",null,"Leve",null,null,147002.16,101731.6,{"$f":"+F90+G90","v":248733.76},null,null,"Leve",null,null,164497.26,113838.93000000001,{"$f":"+N90+O90","v":278336.19},null," "]
[" ",null,"Pesado",null,null,172643.30413793103,106730.80051724137,{"$f":"+F91+G91","v":279374.10465517238},null,null,"Pesado",null,null,189605.06777777776,114253.43000000001,{"$f":"+N91+O91","v":303858.49777777778},null," "]
[" ",null,"Articulado",null,null,158701.29999999999,165379.07,{"$f":"+F92+G92","v":324080.37},null,null,"Articulado",null,null,177588.74,185061.25,{"$f":"+N92+O92","v":362649.99},null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,"consumo",null,null,null,null,{"$f":"+Consumo!K261","v":274000},null,null,"consumo",null,null,null,null,{"$f":"+H94","v":274000},null," "]
[" ",null,"consumo",null,null,null,null,{"$f":"+Consumo!K262","v":278340},null,null,"consumo",null,null,null,null,{"$f":"+H95","v":278340},null," "]
[" ",null,"consumo",null,null,null,null,{"$f":"+Consumo!K263","v":303890},null,null,"consumo",null,null,null,null,{"$f":"+H96","v":303890},null," "]
[" ",null,"consumo",null,null,null,null,{"$f":"+Consumo!K264","v":362700},null,null,"consumo",null,null,null,null,{"$f":"+H97","v":362700},null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY320-AR320","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY358-AR358","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY422-AR422","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY486-AR486","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY550-AR550","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY614-AR614","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"ROUND(+AR634/12,2)","v":0},{"$f":"ROUND(+AY634/12,2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"ROUND(+AR635/12,2)","v":0},{"$f":"ROUND(+AY635/12,2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"ROUND(+AR665/12,2)","v":0},{"$f":"ROUND(+AY665/12,2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"ROUND(+AR666/12,2)","v":0},{"$f":"ROUND(+AY666/12,2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY678-AR678","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY742-AR742","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Hist_salarial","index":23,"n_rows":24,"n_cols":21,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,9,0,10],[6,15,6,18],[6,1,7,1],[6,2,7,2],[6,3,6,13],[1,1,1,7],[2,1,2,7],[3,1,3,7]]}
[" "," "," "," "," "," "," "," "," ",null,null," "," "," "," "," "," "," "," "," "," "]
[" ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","HISTÓRICO SALARIAL POR DEPARTAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DATA","FROTA","SALARIO BASE",null,null,null,null,null,null,null,null,null,null,null,"Totais",null,null,null,null," "]
[" ",null,null,"Motorista","Adic Motorista","Gratificacao motorista","Cobrador","Despachante","Vendas","Oficina","Lavagem","Adm","Gerencia","Total",null,"Enc","Valor Encargos","Total","Média veiculo",null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-05-31",66,248287.85,{"$f":"12850+12800","v":25650},null,2098.44,22777.77,8927.7800000000007,38124.21,14955.7,41799.71,26937.84,{"$f":"SUM(D10:M10)","v":429559.3000000001},null,0.43409999999999999,{"$f":"+N10*P10","v":186471.69213000004},{"$f":"+N10+Q10","v":616030.99213000014},{"$f":"+R10/C10","v":9333.8029110606076},null," "]
[" ",{"$f":"+B10+32-DAY(B10+32)","v":"2017-06-30"},{"$f":"+C10","v":66},244350.76,{"$f":"13520.01+12420.01","v":25940.02},43520.01,1078,25799.66,8995.8700000000008,38898.339999999997,15479.75,42131.82,27054.720000000001,473248.95000000007,null,{"$f":"+P10","v":0.43409999999999999},205437.36919500004,678686.31919500011,{"$f":"+R11/C11","v":10283.126048409093},null," "]
[" ",{"$f":"+B11+32-DAY(B11+32)","v":"2017-07-31"},{"$f":"+C11","v":66},244350.76,{"$f":"12136.66+12836.66","v":24973.32},null,1078,24286.61,8995.8700000000008,40515.339999999997,12245.75,41393.22,27054.720000000001,424893.58999999997,null,{"$f":"+P11","v":0.43409999999999999},184446.30741899999,609339.89741899993,{"$f":"+R12/C12","v":9232.4226881666655},null," "]
[" ",{"$f":"+B12+32-DAY(B12+32)","v":"2017-08-31"},{"$f":"+C12","v":66},247792.32,{"$f":"13300+12650","v":25950},null,0,24286.61,8934,35046.870000000003,12245.75,38654.22,20571.96,413481.73000000004,null,{"$f":"+P12","v":0.43409999999999999},179492.418993,592974.14899300004,{"$f":"+R13/C13","v":8984.4568029242437},null," "]
[" ",{"$f":"+B13+32-DAY(B13+32)","v":"2017-09-30"},{"$f":"+C13","v":66},246071.54,{"$f":"13100+13400","v":26500},46241.39,0,24286.61,8934,35046.870000000003,12245.75,38903.72,20571.96,458801.84,null,{"$f":"+P13","v":0.43409999999999999},199165.87874400002,657967.71874400007,9969.2078597575764,null," "]
[" ",{"$f":"+B14+32-DAY(B14+32)","v":"2017-10-31"},{"$f":"+C14","v":66},239138.42,26366.66,null,0,23747.61,8934,35585.870000000003,14401.75,38903.72,20571.96,407649.99000000005,null,{"$f":"+P14","v":0.43409999999999999},176960.86065900003,584610.85065900011,8857.7401615000017,null," "]
[" ","TOTAL",{"$f":"SUM(C10:C15)","v":396},{"$f":"SUM(D10:D15)","v":1469991.65},{"$f":"SUM(E10:E15)","v":155380},89761.4,4254.4400000000005,145184.87,53721.520000000004,223217.49999999997,81574.45,241786.41,142763.15999999997,2607635.4000000004,null,null,{"$f":"SUM(Q10:Q15)","v":1131974.5271400001},{"$f":"SUM(R10:R15)","v":3739609.9271400003},9443.4594119696976,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","média",{"$f":"+C16/6","v":66},244998.60833333331,25896.666666666668,14960.233333333332,709.07333333333338,24197.478333333333,8953.586666666668,37202.916666666664,13595.741666666667,40297.735000000001,23793.859999999997,434605.90000000008,null,null,{"$f":"+Q16/6","v":188662.42119000002},{"$f":"+R16/6","v":623268.32119000005},9443.4594119696976,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,{"$f":"+D18+E18+F18","v":285855.5083333333},null,null,{"$f":"+G18","v":709.07333333333338},{"$f":"+H18","v":24197.478333333333},{"$f":"+I18","v":8953.586666666668},{"$f":"+J18+K18","v":50798.658333333333},null,{"$f":"+L18+M18","v":64091.595000000001},null,{"$f":"SUM(D20:M20)","v":434605.89999999991},null,null,null,null,null,null," "]
[" ",null,null,{"$f":"+D20*(1+0.4341)","v":409945.38450083329},null,null,{"$f":"+G20*(1+0.4341)","v":1016.8820673333333},34701.603677833329,12840.338638666668,72850.355915833323,null,91913.756389499991,null,{"$f":"SUM(D21:M21)","v":623268.32118999993},null,null,null,null,null,null," "]
[" ",null,null,{"$f":"+D21/66","v":6211.2937045580802},null,null,{"$f":"+G21/66","v":15.407304050505051},{"$f":"+H21/66","v":525.78187390656558},{"$f":"+I21/66","v":194.55058543434345},{"$f":"+J21/66","v":1103.79327145202},null,{"$f":"+L21/66","v":1392.6326725681818},null,{"$f":"SUM(D22:M22)","v":9443.4594119696958},null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Hist_Motorista","index":24,"n_rows":42,"n_cols":36,"rows_kept":42,"cut":false,"hidden":false,"merged":[[0,7,0,8],[1,1,1,9],[2,1,2,9],[6,1,7,1],[6,2,7,2],[6,3,6,5],[6,6,6,12],[3,1,3,9],[6,14,6,16],[6,26,7,26],[6,27,6,29],[6,30,6,32],[6,20,6,22],[6,18,7,18],[6,24,7,24]]}
[" "," "," "," "," "," "," ",null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Histórico Remuneração do Motorista",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DATA","FROTA","MOTORISTAS",null,null,"REMUNERAÇÃO TOTAL",null,null,null,null,null,null,null,"CALCULO TARIFA - AVC",null,null,null,"VARIAÇ",null,"Média 12 meses",null,null," ","VARIAÇ",null,"FROTA","MOTORISTAS",null,null,"REMUNERAÇÃO TOTAL",null,null,null,null," "]
[" ",null,null,"ATIVOS","AFAST","TOTAL","Base","Adic","Premiação","Total","MÉDIA","T","FATOR UTILIZ",null,"SALARIO BASE","FATOR UTILIZ","CUTO TOTAL",null,null,null,"SALARIO BASE","FATOR UTILIZ","CUTO TOTAL"," ",null,null,null,"ATIVOS","AFAST","TOTAL","Base","Adic","Premiação",null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2015-12-31",67,129,11,{"$f":"+D10+E10","v":140},206753.4,{"$f":"9500+9500","v":19000},43889.5,{"$f":"+G10+H10+I10","v":269642.90000000002},{"$f":"+J10/F10","v":1926.0207142857143},1,{"$f":"+F10/C10","v":2.08955223880597},null,1932.33,2.8,{"$f":"+O10*P10*C10","v":362505.10799999995},null,{"$f":"+Q10/J10-1","v":0.34438959082549525},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-01-31",67,132,10,142,209707.02,{"$f":"10300+10300","v":20600},null,230307.02,1621.8804225352112,1,{"$f":"+F11/C11","v":2.1194029850746268},null,1632.87,{"$f":"+P10","v":2.8},306326.41199999995,null,0.33007848392984274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-02-28",67,130,11,141,208230.21,{"$f":"10400+10400","v":20800},null,229030.21,1624.3277304964538,1,{"$f":"+F12/C12","v":2.1044776119402986},null,1636.81,2.8,307065.55599999998,null,0.34072075469869234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-03-31",67,130,10,140,206753.4,{"$f":"10900+10650","v":21550},44060.78,272364.18,1945.4584285714286,1,{"$f":"+D13/C13","v":1.9402985074626866},null,1981.51,2.8,371731.27600000001,null,0.36483173374707367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-04-30",67,132,8,140,194938.92,{"$f":"11200+10800","v":22000},null,216938.92,1549.5637142857145,1,{"$f":"+D14/C14","v":1.9701492537313432},null,1643.48,2.8,308316.848,null,0.42121500374391085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-05-31",67,132,9,141,228699.18,{"$f":"11800+11100","v":22900},null,251599.18,1784.3913475177305,1,{"$f":"+D15/C15","v":1.9701492537313432},null,1795.46,2.8,336828.29599999997,null,0.33874957780069059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-06-30",67,131,7,{"$f":"+D16+E16","v":138},225455.22,{"$f":"11900+11700","v":23600},42270.47,291325.69,2111.0557246376811,1,{"$f":"+F16/C16","v":2.0597014925373136},null,2124.81,2.8,398614.35599999997,null,0.36827739427992068,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-07-31",66,133,9,142,230321.16,{"$f":"11816.66+11166.66","v":22983.32},null,253304.48,1783.8343661971833,1,2.1515151515151514,null,1794.79,2.8,331677.19199999998,null,0.30940120759016954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-08-31",{"$f":"+C17","v":66},132,9,141,228699.18,{"$f":"11250+11900","v":23150},null,251849.18,1786.1643971631206,1,2.1363636363636362,null,1797.16,2.8,332115.16800000001,null,0.31870656874880443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B18+32-DAY(B18+32)","v":"2016-09-30"},{"$f":"+C18","v":66},131,9,140,227077.2,{"$f":"12000+11450","v":23450},44115.31,294642.51,2104.5893571428574,1,2.1212121212121211,null,2137.75,2.8,395056.2,null,0.34079837970427285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B19+32-DAY(B19+32)","v":"2016-10-31"},66,133,10,143,231943.14,{"$f":"12600+11400","v":24000},null,255943.14,1789.8121678321679,1,2.1666666666666665,null,1802.73,2.8,333144.50399999996,null,0.30163482404724706,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-11-30",66,129,10,139,225455.22,{"$f":"12389.99+11639.99","v":24029.98},null,249485.2,1794.8575539568346,1,2.106060606060606,null,1808.26,2.8,334166.44799999997,null,0.3394239337644076,null,{"$f":"SUM(AE21:AG21)/AD21","v":1892.7684647302904},2.1,{"$f":"+U21*AD21","v":266091.7},null,{"$f":"+W21/G21-1","v":0.18024191234072995},null,{"$f":"IF($C21=0,AA20,SUM(C10:C21)/12)","v":66.583333333333329},{"$f":"IF($C21=0,AB20,SUM(D10:D21)/12)","v":131.16666666666666},{"$f":"IF($C21=0,AC20,SUM(E10:E21)/12)","v":9.4166666666666661},{"$f":"IF($C21=0,AD20,SUM(F10:F21)/12)","v":140.58333333333334},{"$f":"IF($C21=0,AE20,SUM(G16:G21)/6)","v":228158.52},{"$f":"IF($C21=0,AF20,SUM(H16:H21)/6)","v":23535.550000000003},{"$f":"IF($C21=0,AG20,SUM(I16:I21)/6)","v":14397.63},{"$f":"+G21/F21","v":1621.98},null," "]
[" ","2016-12-31",66,131,9,140,227077.2,{"$f":"11823.33+11173.33","v":22996.66},47877.98,297951.84000000003,2128.2274285714288,1,2.1212121212121211,null,2163.0100000000002,2.8,399724.24800000002,null,0.34157334957219931,null,1900.6240071132188,{"$f":"+V21","v":2.1},{"$f":"+U22*AD22","v":267196.05833333335},null,0.17667497368002305,null,66.5,131.33333333333334,9.25,140.58333333333334,228428.85,23434.993333333332,15332.215000000002,1621.98,null," "]
[" ","2017-01-31",66,126,8,134,217345.32,{"$f":"11900+11150","v":23050},null,240395.32,1793.9949253731345,1,2.0303030303030303,null,1804.92,2.8,333549.21600000001,null,0.38750295138857105,null,1894.3027873734368,2.1,265044.53166666668,null,0.21946279619301978,null,66.416666666666671,130.83333333333334,9.0833333333333339,139.91666666666666,226266.21,23446.10666666667,15332.215000000002,1621.98,null," "]
[" ","2017-02-28",66,131,9,140,227077.2,{"$f":"12200+11550","v":23750},null,250827.2,1791.6228571428571,1,2.1212121212121211,null,1803.28,2.8,333246.14399999997,null,0.32858854223146428,null,1894.2135995232418,2.1,264874.20166666666,null,0.16645000760387507,null,66.333333333333329,130.91666666666666,8.9166666666666661,139.83333333333334,225995.88,23546.10666666667,15332.215000000002,1621.98,null," "]
[" ","2017-03-31",66,133,9,142,230321.16,{"$f":"12000+12500","v":24500},41718.82,296539.98,2088.3097183098589,1,2.1515151515151514,null,2119.8969999999999,2.8,391756.9656,null,0.32109324887659341,null,1894.2174761904762,2.1,265190.44666666666,null,0.15139419524748243,null,66.25,131.16666666666666,8.8333333333333339,140,226536.54,23721.10666666667,14932.800000000001,1621.98,null," "]
[" ","2017-04-30",66,138,8,146,236809.08,{"$f":"13300+12200","v":25500},null,262309.07999999996,1796.6375342465751,1,{"$f":"+F26/C26","v":2.2121212121212119},null,1899.56,2.8,351038.68799999997,null,0.33826357821848951,null,1895.0280189798339,2.1,266251.43666666665,null,0.12432950909934148,null,66.166666666666671,131.66666666666666,8.8333333333333339,140.5,227347.53,23971.10666666667,14932.800000000001,1621.98,null," "]
[" ","2017-05-31",66,137,8,145,248287.85,{"$f":"12850+12800","v":25650},null,273937.84999999998,1889.2265517241378,1,2.1969696969696968,null,1899.56,2.8,351038.68799999997,null,0.28145376040587311,null,1919.4807928994082,2.1,270326.87833333336,null,8.8764022618639471E-2,null,66.083333333333329,132.08333333333334,8.75,140.83333333333334,231152.96833333335,24241.11,14932.800000000001,1712.33,null," "]
[" ","2017-06-30",66,134,8,142,244350.76,{"$f":"12420+13520","v":25940},43520,{"$f":"+G28+H28+I28","v":313810.76},{"$f":"+J28/F28","v":2209.934929577465},1,2.1515151515151514,null,2239.14,2.8,413793.07199999999,null,0.31860702290769116,null,1933.6720070838255,2.1,272970.03166666668,null,0.11712372683705441,null,66,132.33333333333334,8.8333333333333339,141.16666666666666,234031.89500000002,24731.666666666668,14206.470000000001,1720.78,null," "]
[" ","2017-07-31",66,136,6,142,244350.76,{"$f":"12836.66+12136.65","v":24973.309999999998},null,{"$f":"+G29+H29+I29","v":269324.07},{"$f":"+J29/F29","v":1896.6483802816902},1,2.1515151515151514,null,1904.41,2.8,351934.96799999999,null,0.30673418086990889,null,1967.8263754427392,2.1,277791.49,null,0.13685543683187218,null,66,132.58333333333334,8.5833333333333339,141.16666666666666,238532.80166666664,25052.218333333334,14206.470000000001,1720.78,null," "]
[" ","2017-08-31",66,136,8,144,247792.32,{"$f":"12650+13300","v":25950},null,{"$f":"+G30+H30+I30","v":273742.32},{"$f":"+J30/F30","v":1900.9883333333335},1,2.1818181818181817,null,1904.41,2.65,333081.30900000001,null,0.21676951156109148,null,1991.3542251031231,2.1,281610.67666666664,null,0.13647863124517601,null,66,132.91666666666666,8.5,141.41666666666666,241985.32166666666,25418.884999999998,14206.470000000001,1720.78,null," "]
[" ","2017-09-30",66,136,7,143,246071.54,{"$f":"13400+14100","v":27500},46241.69,{"$f":"+G31+H31+I31","v":319813.23000000004},{"$f":"+J31/F31","v":2236.4561538461539},1,2.1666666666666665,null,2229.46,{"$f":"+P30","v":2.65},389932.55399999995,null,{"$f":"+Q31/J31-1","v":0.21925085463162319},null,2015.2203647058827,2.1,285489.5516666667,null,0.16018923466999357,null,66,133.33333333333334,8.3333333333333339,141.66666666666666,244610.38500000001,25918.884999999998,14960.281666666668,1720.78,null," "]
[" ","2017-10-31",66,130,9,139,239188.42,26366.66,null,{"$f":"+G32+H32+I32","v":265555.08},{"$f":"+J32/F32","v":1910.4682014388491},1,2.106060606060606,null,2229.46,{"$f":"+P31","v":2.65},389932.55399999995,null,{"$f":"+Q32/J32-1","v":0.46836789565464132},null,2023.8010731132072,2.1,286030.55166666664,null,0.19583779041922944,null,66,133.08333333333334,8.25,141.33333333333334,245006.94166666665,26063.328333333335,14960.281666666668,{"$f":"+G32/F32","v":1720.7800000000002},null," "]
[" ","2017-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P32","v":2.65},0,null,{"$f":"+Q33/J33-1","v":{"$error":"#DIV/0!"}},null,2023.8010731132072,2.1,286030.55166666664,null,{"$error":"#DIV/0!"},null,66,133.08333333333334,8.25,141.33333333333334,245006.94166666665,26063.328333333335,14960.281666666668,null,null," "]
[" ","2017-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P33","v":2.65},0,null,{"$f":"+Q34/G34-1","v":{"$error":"#DIV/0!"}},null,2023.8010731132072,2.1,286030.55166666664,null,{"$error":"#DIV/0!"},null,66,133.08333333333334,8.25,141.33333333333334,{"$f":"IF($C34=0,AE33,SUM(G29:G34)/6)","v":245006.94166666665},{"$f":"IF($C34=0,AF33,SUM(H29:H34)/6)","v":26063.328333333335},{"$f":"IF($C34=0,AG33,SUM(I29:I34)/6)","v":14960.281666666668},null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Média",{"$f":"+AA34","v":66},133.08333333333334,8.25,141.33333333333334,245006.94166666665,26063.328333333335,14960.281666666668,{"$f":"+G36+H36+I36","v":286030.55166666664},{"$f":"+J36/F36","v":2023.8010731132072},{"$f":"SUM(L12:L35)","v":21},{"$f":"+F36/C36","v":2.1414141414141414},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Hist_Pessoal","index":25,"n_rows":36,"n_cols":21,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,7,0,8],[6,12,6,18],[1,1,1,7],[3,1,3,7],[6,1,7,1],[6,2,7,2],[6,3,6,10],[2,1,2,7]]}
[" "," "," "," "," "," "," ",null,null," "," "," "," "," "," "," "," "," "," "," "," "]
[" ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","HISTÓRICO VALOR TOTAL DA FOLHA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DATA","FROTA","REMUNERAÇÃO TOTAL",null,null,null,null,null,null,null,null,"MÉDIAS",null,null,null,null,null,null,null," "]
[" ",null,null,"Proventos","Deduções","% Encargos","Valor Encargos","Custo Total","Média Veiculo","Planilha de Custo","Dif %",null,"FROTA","Proventos","Deduções","Valor Encargos","Custo Total","Média Veiculo","Planilha de Custo",null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-03-31",67,null,null,0.43409999999999999,{"$f":"(D10-E10)*F10","v":0},{"$f":"+D10-E10+G10","v":0},{"$f":"+H10/C10","v":0},null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-04-30",{"$f":"+C10","v":67},414567.56,0,{"$f":"+F10","v":0.43409999999999999},179963.77779599998,594531.33779599995,8873.6020566567149,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-05-31",{"$f":"+C11","v":67},487361.46,3977.94,{"$f":"+F11","v":0.43409999999999999},209836.786032,693220.30603199999,10346.571731820895,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2016-06-30",{"$f":"+C12","v":67},500552.47,3059.72,0.43409999999999999,215961.60277500001,713454.35277500004,10648.572429477612,19925.89,{"$f":"+J13/I13-1","v":0.87122641386564781},null,null,null,null,null,null,null,null,null," "]
[" ","2016-07-31",66,472692.39,17728.650000000001,0.43409999999999999,197499.75953399998,652463.49953399994,9885.8105989999985,18146.330000000002,0.83559353259666924,null,null,null,null,null,null,null,null,null," "]
[" ","2016-08-31",{"$f":"+C14","v":66},501388.15,27094.26,0.43409999999999999,205890.97764900001,680184.86764900002,10305.831328015152,18208.939999999999,0.76685794871309443,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B15+32-DAY(B15+32)","v":"2016-09-30"},{"$f":"+C15","v":66},498268.29,4259.3,0.43409999999999999,214449.302559,708458.29255899996,10734.216553924241,20115.54,0.87396442944372232,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+B16+32-DAY(B16+32)","v":"2016-10-31"},{"$f":"+C16","v":66},454892.64,3899.42,0.43409999999999999,195776.15680200001,646769.37680199998,9799.536012151515,18220.07,0.8592788451827662,null,{"$f":"IF($C17=0,M16,SUM(C9:C17)/12)","v":44.333333333333336},{"$f":"IF($C17=0,N16,SUM(D12:D17)/6)","v":485859.23333333334},{"$f":"IF($C17=0,O16,SUM(E12:E17)/6)","v":10003.215},{"$f":"IF($C17=0,P16,SUM(G12:G17)/6)","v":206569.09755850001},{"$f":"IF($C17=0,Q16,SUM(H12:H17)/6)","v":682425.11589183332},{"$f":"+Q17/M17","v":15393.047726883458},{"$f":"IF($C17=0,S16,SUM(J12:J17)/6)","v":15769.46166666667},null," "]
[" ","2016-11-30",66,468732.8,2378.02,0.43409999999999999,202444.60999799997,668799.38999799988,10133.324090878787,18171.099999999999,0.79320229344644955,null,{"$f":"IF($C18=0,M17,SUM(C10:C18)/12)","v":49.833333333333336},482754.45666666661,9736.5616666666665,205337.06821949998,678354.96321950003,13612.474178317725,18797.978333333336,null," "]
[" ","2016-12-31",66,490833.05,4296.63,0.43409999999999999,211205.45992199998,697741.87992199999,10571.846665484849,20218.43,0.91247855173774761,null,{"$f":"IF($C19=0,M18,SUM(C10:C19)/12)","v":55.333333333333336},481134.55333333329,9942.7133333333331,204544.37774399997,675736.21774399991,12212.100320674697,18846.735000000001,null," "]
[" ","2017-01-31",66,448890.09,5270.14,0.43409999999999999,192575.42029499999,636195.37029500003,9639.3237923484849,18120.7,0.87987252948011507,null,{"$f":"IF($C20=0,M19,SUM(C10:C20)/12)","v":60.833333333333336},477167.50333333336,7866.2949999999983,203723.6545375,673024.86287083337,11063.422403356164,18842.46333333333,null," "]
[" ","2017-02-28",66,434855.6,24796.43,0.43409999999999999,178006.68569699998,588065.85569699993,8910.0887226818177,18134.37,1.0352625618459381,null,{"$f":"IF($C21=0,M20,SUM(C10:C21)/12)","v":66.333333333333329},466078.74500000005,7483.3233333333337,199076.27254549996,657671.69421216671,9914.6486564648258,18830.035,null," "]
[" ","2017-03-31",66,461911.4,5655.7,0.43409999999999999,198060.59937000001,654316.29937000002,9913.8833237878789,14970.4,0.51004399699553216,null,66.25,460019.26333333337,7716.0566666666664,196344.822014,648648.0286806667,9790.9136404628935,17972.511666666665,null," "]
[" ","2017-04-30",66,441709.05,5933.39,0.43409999999999999,189170.21400599999,624945.874006,9468.8768788787875,12565.7,0.32705284488691211,null,66.166666666666671,457821.99833333329,8055.0516666666663,195243.83154799999,645010.77821466664,9748.273726166246,17030.116666666665,null," "]
[" ","2017-05-31",66,444893.88,34220.76,0.43409999999999999,178273.20139199999,588946.32139199995,8923.4291119999998,13425.49,0.5045213932327588,null,66.083333333333329,453848.84499999997,13362.174999999997,191215.26344699998,631701.93344699999,9559.1717545573774,16239.181666666665,null," "]
[" ","2017-06-30",66,508228.5,{"$f":"20468.73+38611.4","v":59080.130000000005},0.43409999999999999,194975.307417,644123.67741700006,9759.4496578333346,14942.45,0.53107506302945851,null,66,456748.08666666667,22492.758333333331,188510.2380295,622765.56636283325,9435.8419145883818,15359.851666666667,null," "]
[" ","2017-07-31",66,546908.1,{"$f":"58661.35+33988.76","v":92650.11},0.43409999999999999,197193.39345899998,651451.38345899992,9870.4755069545445,12983.42,0.31537938479783834,null,66,473084.42166666669,37056.08666666667,189279.90022349998,625308.23522349994,9474.3672003560605,14503.638333333334,null," "]
[" ","2017-08-31",66,477924.27,{"$f":"20155.88+34118.42","v":54274.3},0.43409999999999999,183906.45197700002,607556.42197700008,9205.4003329848492,12200.15,{"$f":"+J27/I27-1","v":0.32532530456979081},null,66,480262.53333333338,41969.065000000002,190263.19460349999,628556.66293683334,9523.5858020732321,13514.601666666664,null," "]
[" ","2017-09-30",66,488403.45,{"$f":"4369.68+34406.27","v":38775.949999999997},0.43409999999999999,195183.29775,644810.79775000003,9769.860571969697,13947.04,{"$f":"+J28/I28-1","v":0.4275577319920898},null,66,484677.875,47489.106666666667,189783.64433349998,626972.41266683338,9499.5820101035351,13344.041666666666,null," "]
[" ","2017-10-31",66,467626.62,{"$f":"748.58+35430.35","v":36178.93},0.43409999999999999,187291.44222900001,618739.13222899998,9374.8353368030293,12244.17,{"$f":"+J29/I29-1","v":0.30606773987088087},null,66,488997.47000000003,52530.03,189470.51570399999,625937.95570399996,{"$f":"+Q29/M29","v":9483.9084197575758},{"$f":"IF($C29=0,S28,SUM(J24:J29)/6)","v":13290.453333333333},null," "]
[" ","2017-11-30",null,null,null,null,null,null,null,null,null,null,66,488997.47000000003,52530.03,189470.51570399999,625937.95570399996,{"$f":"+Q30/M30","v":9483.9084197575758},{"$f":"IF($C30=0,S29,SUM(J25:J30)/6)","v":13290.453333333333},null," "]
[" ","2017-12-31",null,null,null,null,null,null,null,null,null,null,66,488997.47000000003,52530.03,189470.51570399999,625937.95570399996,{"$f":"+Q31/M31","v":9483.9084197575758},{"$f":"IF($C31=0,S30,SUM(J26:J31)/6)","v":13290.453333333333},null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","MÉDIA ",{"$f":"+M31","v":66},{"$f":"+N31","v":488997.47000000003},{"$f":"+O31","v":52530.03},null,{"$f":"+P31","v":189470.51570399999},{"$f":"+Q31","v":625937.95570399996},{"$f":"+R31","v":9483.9084197575758},{"$f":"+S31","v":13290.453333333333},{"$f":"+J33/I33-1","v":0.4013687970294697},null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"hist_tarifa","index":26,"n_rows":27,"n_cols":14,"rows_kept":27,"cut":false,"hidden":false,"merged":[[6,11,7,11],[1,1,1,7],[0,6,0,7],[2,1,2,7],[3,1,3,7],[4,1,4,3],[6,1,6,2],[6,3,6,6],[6,7,6,10]]}
[" "," "," "," "," "," ",null,null," "," "," "," "," "," "]
[" ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null," "]
[" ","HISTÓRICO DA TARIFA",null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","DATA",null,"TARIFA",null,null,null,"VARIAÇÃO",null,null,null,"Antecip / embarc ",null," "]
[" ","Inicial","Final","ÚNICA","Antecipada","Embarcada","Estudante","ÚNICA","Antecipada","Embarcada","Estudante",null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2005-02-22","2006-01-23",null,1.5,1.7,0.75,null,null,null,null,null,null," "]
[" ",{"$f":"+C10+1","v":"2006-01-24"},"2006-12-28",1.7,null,null,0.85,null,null,null,{"$f":"+G11/G10-1","v":0.1333333333333333},null,null," "]
[" ",{"$f":"+C11+1","v":"2006-12-29"},"2008-01-17",1.8,null,null,0.9,{"$f":"+D12/D11-1","v":5.8823529411764719E-2},null,null,5.8823529411764719E-2,null,null," "]
[" ",{"$f":"+C12+1","v":"2008-01-18"},"2009-01-07",1.9,null,null,0.95,{"$f":"+D13/D12-1","v":5.555555555555558E-2},null,null,5.555555555555558E-2,null,null," "]
[" ",{"$f":"+C13+1","v":"2009-01-08"},"2010-03-03",null,2.0299999999999998,2.1,1,null,null,null,5.2631578947368363E-2,{"$f":"+E14/F14-1","v":-3.3333333333333437E-2},null," "]
[" ",{"$f":"+C14+1","v":"2010-03-04"},{"$f":"+B16","v":"2012-10-01"},null,2.0299999999999998,2.2999999999999998,1,null,{"$f":"+E15/E14-1","v":0},9.5238095238095122E-2,0,-0.11739130434782608,null," "]
[" ","2012-10-01","2013-05-01",null,2.2000000000000002,2.5,1.1000000000000001,null,8.374384236453225E-2,8.6956521739130599E-2,0.10000000000000009,-0.11999999999999988,null," "]
[" ","2013-05-01","2014-09-30",null,2.2000000000000002,2.4,1.1000000000000001,null,null,-4.0000000000000036E-2,0,-8.3333333333333259E-2,null," "]
[" ","2014-10-01","2015-07-26",null,2.4700000000000002,2.7,1.24,null,0.1227272727272728,0.12500000000000022,0.1272727272727272,-8.5185185185185142E-2,null," "]
[" ","2014-10-01","2015-07-26",null,{"$f":"+E18","v":2.4700000000000002},2.7,1.1000000000000001,null,null,0,-0.11290322580645151,-8.5185185185185142E-2,null," "]
[" ","2015-07-26","2016-11-15",null,2.67,2.9,1.1000000000000001,null,{"$f":"+E20/E19-1","v":8.0971659919028216E-2},7.4074074074073959E-2,0,-7.9310344827586254E-2,null," "]
[" ","2016-11-16",null,null,2.98,3.25,1.1000000000000001,null,0.11610486891385774,0.12068965517241392,0,{"$f":"+E21/F21-1","v":-8.3076923076923048E-2},null," "]
[" ","2018-11-30",null,null,null,null,null,null,-1,-1,-1,{"$f":"+E22/F22-1","v":{"$error":"#DIV/0!"}},null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Hist_Combustivel","index":27,"n_rows":110,"n_cols":26,"rows_kept":110,"cut":false,"hidden":false,"merged":[[6,16,6,18],[6,20,6,22],[6,23,7,23],[7,1,7,2],[1,1,1,4],[2,1,2,4],[3,1,3,5],[16,10,19,14],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[11,10,14,14],[12,1,12,3],[13,1,13,3],[14,1,14,3],[0,6,0,7],[9,1,9,3],[11,1,11,3]]}
[" "," "," "," "," "," ",null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" ",{"$f":"+Titulo_01","v":"PREFEITURA MUNICIPAL DE CHAPECO"},null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_02","v":"CONTROLADORIA GERAL DO MUNICÍPIO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",{"$f":"+Titulo_03","v":"SISTEMA DE TRANSPORTE PÚBLICO DE PASSAGEIROS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Controle Custo Combustível",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S-10",null,null,null,"S-500",null,null,"Proporção - S10/S500",null," "]
[" ","DATA",null,"Fornecedor","Nota Fiscal","tipo","Quant Litros","Unitário","Valor",null,"Quant acum","Valor acum","Média Litros",null,"Coef Cons",null,"Quant","Valor Acum","Média Litros",null,"Quant","Valor Acum","Média Litros",null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Discriminação",null,null,"Micro Onibus","Leve","Pesado","Articulado","TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Frota Operante",null,null,0,14,51,1,{"$f":"SUM(E12:H12)","v":66},null,"Veiculos e coeficientes de consumo",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Coeficiente  de consumo",null,null,0.25,0.35,0.42,0.55000000000000004,{"$f":"+I15/I12/I14","v":0.40712121212121211},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","PMM - Percurso Médio Mensal por Veiculo",null,null,{"$f":"+Consumo!K70","v":5033},{"$f":"+E14","v":5033},{"$f":"+F14","v":5033},{"$f":"+G14","v":5033},{"$f":"+H14","v":5033},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Consumo de combustivel mês (litros)",null,null,{"$f":"+E12*E13*E14","v":0},{"$f":"+F12*F13*F14","v":24661.699999999997},{"$f":"+G12*G13*G14","v":107806.85999999999},{"$f":"+H12*H13*H14","v":2768.15},{"$f":"SUM(E15:H15)","v":135236.71},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Frota Operante",null,null,0,14,51,1,{"$f":"SUM(E17:H17)","v":66},null,"Veiculos e coeficientes de consumo",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Coeficiente  de consumo",null,null,{"$f":"+E13","v":0.25},{"$f":"+F13","v":0.35},0.45,0.55000000000000004,{"$f":"+I20/I17/I19","v":0.43030303030303024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","PMM - Percurso Médio Mensal por Veiculo",null,null,{"$f":"+E14","v":5033},{"$f":"+E19","v":5033},{"$f":"+F19","v":5033},{"$f":"+G19","v":5033},{"$f":"+H19","v":5033},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","Consumo de combustivel mês (litros)",null,null,{"$f":"+E17*E18*E19","v":0},{"$f":"+F17*F18*F19","v":24661.699999999997},{"$f":"+G17*G18*G19","v":115507.34999999999},{"$f":"+H17*H18*H19","v":2768.15},{"$f":"SUM(E20:H20)","v":142937.19999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ","2017-07-04",{"$f":"+B22","v":"2017-07-04"},"Maxsul Distribuidora de Combustiveis Ltda",102499,"S-500",10000,2.36,{"$f":"+G22*H22","v":23600},null,{"$f":"+K21+G22","v":10000},{"$f":"+L21+I22","v":23600},{"$f":"+L22/K22","v":2.36},null,null,null,{"$f":"IF($F22=\"s-10\",G22,0)+Q21","v":0},{"$f":"IF($F22=\"s-10\",I22,0)+R21","v":0},{"$f":"+R22/Q22","v":{"$error":"#DIV/0!"}},null,{"$f":"IF($F22=\"s-500\",G22,0)+U21","v":10000},{"$f":"IF($F22=\"s-500\",I22,0)+V21","v":23600},{"$f":"+V22/U22","v":2.36},{"$f":"+U22/(+Q22+U22)","v":1},null," "]
[" ","2017-07-04","2017-07-04","Maxsul Distribuidora de Combustiveis Ltda",102603,"S-10",10000,2.4300000000000002,24300,null,{"$f":"+K22+G23","v":20000},{"$f":"+L22+I23","v":47900},2.395,null,null,null,{"$f":"IF($F23=\"s-10\",G23,0)+Q22","v":10000},{"$f":"IF($F23=\"s-10\",I23,0)+R22","v":24300},{"$f":"+R23/Q23","v":2.4300000000000002},null,{"$f":"IF($F23=\"s-500\",G23,0)+U22","v":10000},{"$f":"IF($F23=\"s-500\",I23,0)+V22","v":23600},{"$f":"+V23/U23","v":2.36},0.5,null," "]
[" ","2017-07-10","2017-07-10","Maxsul Distribuidora de Combustiveis Ltda",103163,"S-10",10000,2.4300000000000002,24300,null,{"$f":"+K23+G24","v":30000},72200,2.4066666666666667,null,null,null,20000,48600,2.4300000000000002,null,10000,{"$f":"IF($F24=\"s-500\",I24,0)+V23","v":23600},2.36,0.33333333333333331,null," "]
[" ","2017-07-10","2017-07-10","Maxsul Distribuidora de Combustiveis Ltda",103164,"S-500",10000,2.3690000000000002,23690.000000000004,null,{"$f":"+K24+G25","v":40000},95890,2.3972500000000001,null,null,null,20000,48600,2.4300000000000002,null,20000,47290,2.3645,0.5,null," "]
[" ","2017-07-17","2017-07-17","Maxsul Distribuidora de Combustiveis Ltda",103702,"S-10",13000,2.415,31395,null,53000,127285,2.4016037735849056,null,null,null,33000,79995,2.4240909090909093,null,20000,47290,2.3645,0.37735849056603776,null," "]
[" ","2017-07-17","2017-07-17","Maxsul Distribuidora de Combustiveis Ltda",103703,"S-500",10000,2.3540000000000001,23540,null,63000,150825,2.394047619047619,null,null,null,33000,79995,2.4240909090909093,null,30000,70830,2.3610000000000002,0.47619047619047616,null," "]
[" ","2017-07-20","2017-07-20","Maxsul Distribuidora de Combustiveis Ltda",104116,"S-500",10000,2.3839999999999999,23840,null,73000,174665,2.3926712328767121,null,null,null,33000,79995,2.4240909090909093,null,40000,94670,2.3667500000000001,0.54794520547945202,null," "]
[" ","2017-07-20","2017-07-20","Maxsul Distribuidora de Combustiveis Ltda",104117,"S-10",15000,2.4449999999999998,36675,null,88000,211340,2.4015909090909089,null,null,null,48000,116670,2.430625,null,40000,94670,2.3667500000000001,0.45454545454545453,null," "]
[" ","2017-07-28","2017-07-28","Safra Diesel Ltda",83098,"S-10",15000,2.57,38550,null,103000,249890,2.4261165048543689,null,null,null,63000,155220,2.4638095238095237,null,40000,94670,2.3667500000000001,0.38834951456310679,null," "]
[" ","2017-07-28","2017-07-28","Safra Diesel Ltda",83098,"S-500",10000,2.5099999999999998,25099.999999999996,null,113000,274990,2.4335398230088496,null,{"$f":"+K31/I$19/I$17","v":0.34017906062412318},null,63000,155220,2.4638095238095237,null,{"$f":"IF($F31=\"s-500\",G31,0)+U30","v":50000},119770,2.3954,0.44247787610619471,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F32=\"s-10\",G32,0)+Q31","v":63000},{"$f":"IF($F32=\"s-10\",I32,0)+R31","v":155220},{"$f":"+R32/Q32","v":2.4638095238095237},null,50000,{"$f":"IF($F32=\"s-500\",I32,0)+V31","v":119770},{"$f":"+V32/U32","v":2.3954},0.44247787610619471,null," "]
[" ","2017-08-04",{"$f":"+B33","v":"2017-08-04"},"Safra Diesel Ltda",83426,"S-500",10000,2.61,{"$f":"+G33*H33","v":26100},null,{"$f":"+K6+G33","v":10000},{"$f":"+L6+I33","v":26100},{"$f":"+L33/K33","v":2.61},null,null,null,63000,155220,2.4638095238095237,null,60000,145870,2.4311666666666665,0.48780487804878048,null," "]
[" ","2017-08-04","2017-08-04","Safra Diesel Ltda",83426,"S-10",15000,2.67,40050,null,{"$f":"+K33+G34","v":25000},{"$f":"+L33+I34","v":66150},2.6459999999999999,null,null,null,78000,195270,2.5034615384615386,null,60000,145870,2.4311666666666665,0.43478260869565216,null," "]
[" ","2017-08-09","2017-08-09","Maxsul Distribuidora de Combustiveis Ltda",105897,"S-500",8000,2.5950000000000002,20760,null,{"$f":"+K34+G35","v":33000},86910,2.6336363636363638,null,null,null,78000,195270,2.5034615384615386,null,68000,166630,2.4504411764705885,0.46575342465753422,null," "]
[" ","2017-08-09","2017-08-09","Maxsul Distribuidora de Combustiveis Ltda",105898,"S-10",15000,2.645,39675,null,{"$f":"+K35+G36","v":48000},126585,2.6371875,null,null,null,93000,234945,2.5262903225806452,null,68000,166630,2.4504411764705885,0.42236024844720499,null," "]
[" ","2017-08-16","2017-08-16","Maxsul Distribuidora de Combustiveis Ltda",106449,"S-500",10000,2.6,26000,null,58000,152585,2.6307758620689654,null,null,null,93000,234945,2.5262903225806452,null,78000,192630,2.4696153846153845,0.45614035087719296,null," "]
[" ","2017-08-16","2017-08-16","Maxsul Distribuidora de Combustiveis Ltda",106450,"S-10",15000,2.65,39750,null,73000,192335,2.6347260273972601,null,null,null,108000,274695,2.5434722222222224,null,78000,192630,2.4696153846153845,0.41935483870967744,null," "]
[" ","2017-08-23","2017-08-23","Maxsul Distribuidora de Combustiveis Ltda",107045,"S-10",15000,2.665,39975,null,88000,232310,2.6398863636363634,null,null,null,123000,314670,2.5582926829268291,null,78000,192630,2.4696153846153845,0.38805970149253732,null," "]
[" ","2017-08-23","2017-08-23","Maxsul Distribuidora de Combustiveis Ltda",107047,"S-500",10000,2.6150000000000002,26150.000000000004,null,98000,258460,2.6373469387755102,null,null,null,123000,314670,2.5582926829268291,null,88000,218780,2.4861363636363638,0.41706161137440756,null," "]
[" ","2017-08-30","2017-08-30","Maxsul Distribuidora de Combustiveis Ltda",107661,"S-500",10000,2.67,26700,null,108000,285160,2.6403703703703703,null,null,null,123000,314670,2.5582926829268291,null,98000,245480,2.5048979591836735,0.4434389140271493,null," "]
[" ","2017-08-30","2017-08-30","Maxsul Distribuidora de Combustiveis Ltda",107662,"S-10",15000,2.72,40800,null,123000,325960,2.650081300813008,null,{"$f":"+K42/I$19/I$17","v":0.37028340227227569},null,138000,355470,2.5758695652173915,null,98000,245480,2.5048979591836735,0.4152542372881356,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138000,355470,2.5758695652173915,null,98000,245480,2.5048979591836735,0.4152542372881356,null," "]
[" ","2017-09-04","2017-09-04","Maxsul Distribuidora de Combustiveis Ltda",108028,"S-500",10000,2.81,{"$f":"+G44*H44","v":28100},null,{"$f":"+K21+G44","v":10000},{"$f":"+L21+I44","v":28100},{"$f":"+L44/K44","v":2.81},null,null,null,138000,355470,2.5758695652173915,null,108000,273580,2.5331481481481481,0.43902439024390244,null," "]
[" ","2017-09-04","2017-09-04","Maxsul Distribuidora de Combustiveis Ltda",108029,"S-10",10000,2.86,28600,null,{"$f":"+K44+G45","v":20000},{"$f":"+L44+I45","v":56700},2.835,null,null,null,148000,384070,2.5950675675675674,null,108000,273580,2.5331481481481481,0.421875,null," "]
[" ","2017-09-08","2017-09-08","Safra Diesel Ltda",85088,"S-10",12000,2.85,34200,null,{"$f":"+K45+G46","v":32000},90900,2.8406250000000002,null,null,null,160000,418270,2.6141874999999999,null,108000,273580,2.5331481481481481,0.40298507462686567,null," "]
[" ","2017-09-08","2017-09-08","Safra Diesel Ltda",85088,"S-500",10000,2.76,27599.999999999996,null,{"$f":"+K46+G47","v":42000},118500,2.8214285714285716,null,null,null,160000,418270,2.6141874999999999,null,118000,301180,2.5523728813559323,0.42446043165467628,null," "]
[" ","2017-09-14","2017-09-14","Safra Diesel Ltda",85380,"S-500",10000,2.76,27599.999999999996,null,52000,146100,2.8096153846153844,null,null,null,160000,418270,2.6141874999999999,null,128000,328780,2.5685937499999998,0.44444444444444442,null," "]
[" ","2017-09-14","2017-09-14","Safra Diesel Ltda",85380,"S-10",10000,2.85,28500,null,62000,174600,2.8161290322580643,null,null,null,170000,446770,2.6280588235294116,null,128000,328780,2.5685937499999998,0.42953020134228187,null," "]
[" ","2017-09-20","2017-09-20","Maxsul Distribuidora de Combustiveis Ltda",109009,"S-500",10000,2.7749999999999999,27750,null,72000,202350,2.8104166666666668,null,null,null,170000,446770,2.6280588235294116,null,138000,356530,2.5835507246376812,0.44805194805194803,null," "]
[" ","2017-09-20","2017-09-20","Maxsul Distribuidora de Combustiveis Ltda",109008,"S-10",13000,2.855,37115,null,85000,239465,2.8172352941176468,null,null,null,183000,483885,2.6441803278688525,null,138000,356530,2.5835507246376812,0.42990654205607476,null," "]
[" ","2017-09-25","2017-09-25","Abastecedoroa Gral Ltda",100450,"S-10",15000,2.82,42300,null,100000,281765,2.81765,null,null,null,198000,526185,2.6575000000000002,null,138000,356530,2.5835507246376812,0.4107142857142857,null," "]
[" ","2017-09-25","2017-09-25","Abastecedoroa Gral Ltda",100451,"S-500",10000,2.74,27400.000000000004,null,110000,309165,2.8105909090909091,null,{"$f":"+K53/I$19/I$17","v":0.33114775812967745},null,198000,526185,2.6575000000000002,null,148000,383930,2.5941216216216216,0.4277456647398844,null," "]
[" ","2017-09-29","2017-09-29","Abastecedoroa Gral Ltda",100831,"S-10",15000,2.88,43200,null,125000,352365,{"$f":"+L54/K54","v":2.8189199999999999},null,{"$f":"+K54/I$19/I$17","v":0.37630427060190619},null,213000,569385,2.673169014084507,null,148000,383930,2.5941216216216216,0.4099722991689751,null," "]
[" ","2017-09-29",{"$f":"+B55","v":"2017-09-29"},"Abastecedoroa Gral Ltda",100832,"S-500",10000,2.8,28000,null,135000,380365,{"$f":"+L55/K55","v":2.8175185185185185},null,{"$f":"+K55/I$19/I$17","v":0.4064086122500587},null,{"$f":"IF($F55=\"s-10\",G55,0)+Q54","v":213000},{"$f":"IF($F55=\"s-10\",I55,0)+R54","v":569385},{"$f":"+R55/Q55","v":2.673169014084507},null,{"$f":"IF($F55=\"s-500\",G55,0)+U54","v":158000},{"$f":"IF($F55=\"s-500\",I55,0)+V54","v":411930},{"$f":"+V55/U55","v":2.6071518987341773},{"$f":"+U55/(+Q55+U55)","v":0.42587601078167114},null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213000,569385,2.673169014084507,null,158000,411930,2.6071518987341773,0.42587601078167114,null," "]
[" ","2017-10-06",{"$f":"+B57","v":"2017-10-06"},"Maxsul Distribuidora de Combustiveis Ltda",110032,"S-10",15000,2.8,{"$f":"+G57*H57","v":42000},null,{"$f":"+K56+G57","v":15000},{"$f":"+L56+I57","v":42000},{"$f":"+L57/K57","v":2.8},null,null,null,228000,611385,2.6815131578947367,null,158000,411930,2.6071518987341773,0.40932642487046633,null," "]
[" ","2017-10-06","2017-10-06","Maxsul Distribuidora de Combustiveis Ltda",110033,"S-500",8000,2.72,21760,null,23000,63760,2.7721739130434782,null,null,null,228000,611385,2.6815131578947367,null,166000,433690,2.612590361445783,0.42131979695431471,null," "]
[" ","2017-10-11","2017-10-11","Maxsul Distribuidora de Combustiveis Ltda",110388,"S-10",13000,2.79,36270,null,36000,100030,2.7786111111111111,null,null,null,241000,647655,2.6873651452282159,null,166000,433690,2.612590361445783,0.40786240786240785,null," "]
[" ","2017-10-17","2017-10-17","Safra Diesel Ltda",86839,"S-10",15000,2.76,41400,null,51000,141430,2.7731372549019606,null,null,null,256000,689055,2.6916210937499998,null,166000,433690,2.612590361445783,0.39336492890995262,null," "]
[" ","2017-10-17","2017-10-17","Safra Diesel Ltda",86839,"S-500",10000,2.67,26700,null,61000,168130,2.7562295081967214,null,null,null,256000,689055,2.6916210937499998,null,176000,460390,2.6158522727272726,0.40740740740740738,null," "]
[" ","2017-10-26","2017-10-26","Safra Diesel Ltda",87332,"S-10",15000,2.8,42000,null,76000,210130,2.7648684210526318,null,{"$f":"+K62/I$19/I$17","v":0.22879299652595897},null,271000,731055,2.6976199261992622,null,176000,460390,2.6158522727272726,0.39373601789709173,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271000,731055,2.6976199261992622,null,176000,460390,2.6158522727272726,0.39373601789709173,null," "]
[" ","2017-11-07","2017-11-07","Maxsul Distribuidora de Combustiveis Ltda",111984,"S-10",15000,2.9049999999999998,{"$f":"+G64*H64","v":43575},null,{"$f":"+K63+G64","v":15000},{"$f":"+L63+I64","v":43575},{"$f":"+L64/K64","v":2.9049999999999998},null,null,null,286000,774630,2.7084965034965034,null,176000,460390,2.6158522727272726,0.38095238095238093,null," "]
[" ","2017-11-07","2017-11-07","Maxsul Distribuidora de Combustiveis Ltda",111983,"S-500",8000,2.8250000000000002,22600,null,23000,66175,2.8771739130434781,null,null,null,286000,774630,2.7084965034965034,null,184000,482990,2.624945652173913,0.39148936170212767,null," "]
[" ","2017-11-08","2017-11-08","Safra Diesel Ltda",88312,"S-10",20000,2.92,58400,null,43000,124575,2.8970930232558141,null,null,null,306000,833030,2.7223202614379085,null,184000,482990,2.624945652173913,0.37551020408163266,null," "]
[" ","2017-11-13","2017-11-13","Safra Diesel Ltda",88065,"S-10",5000,2.91,14550,null,48000,139125,2.8984375,null,null,null,{"$f":"IF($F67=\"s-10\",G67,0)+Q66","v":311000},{"$f":"IF($F67=\"s-10\",I67,0)+R66","v":847580},2.7253376205787783,null,{"$f":"IF($F67=\"s-500\",G67,0)+U66","v":184000},{"$f":"IF($F67=\"s-500\",I67,0)+V66","v":482990},2.624945652173913,0.37171717171717172,null," "]
[" ","2017-11-13","2017-11-13","Safra Diesel Ltda",88065,"S-500",15000,2.88,43200,null,63000,182325,2.894047619047619,null,null,null,311000,847580,2.7253376205787783,null,199000,526190,2.6441708542713567,0.39019607843137255,null," "]
[" ","2017-11-14","2017-11-14","Safra Diesel Ltda",88187,"S-10",10000,2.92,29200,null,73000,211525,2.8976027397260276,null,null,null,321000,876780,2.7314018691588786,null,199000,526190,2.6441708542713567,0.38269230769230766,null," "]
[" ","2017-11-14","2017-11-14","Safra Diesel Ltda",88187,"S-500",5000,2.84,14200,null,78000,225725,2.8939102564102566,null,null,null,321000,876780,2.7314018691588786,null,204000,540390,2.6489705882352941,0.38857142857142857,null," "]
[" ","2017-11-24","2017-11-24","Maxsul Distribuidora de Combustiveis Ltda",113016,"S-10",15000,2.94,44100,null,93000,269825,2.9013440860215054,null,null,null,336000,920880,2.7407142857142857,null,204000,540390,2.6489705882352941,0.37777777777777777,null," "]
[" ","2017-11-24","2017-11-24","Maxsul Distribuidora de Combustiveis Ltda",113015,"S-500",8000,2.86,22880,null,101000,292705,2.8980693069306929,null,null,null,336000,920880,2.7407142857142857,null,212000,563270,2.656933962264151,0.38686131386861317,null," "]
[" ","2017-11-28","2017-11-28","Maxsul Distribuidora de Combustiveis Ltda",113289,"S-10",20000,2.93,58600,null,121000,351305,2.9033471074380164,null,{"$f":"+K73/I$19/I$17","v":0.36426253394264524},null,356000,979480,2.7513483146067417,null,212000,563270,2.656933962264151,0.37323943661971831,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356000,979480,2.7513483146067417,null,212000,563270,2.656933962264151,0.37323943661971831,null," "]
[" ","2017-12-05","2017-12-05","Safra Diesel Ltda",89040,"S-500",10000,2.8,{"$f":"+G75*H75","v":28000},null,{"$f":"+K74+G75","v":10000},{"$f":"+L74+I75","v":28000},{"$f":"+L75/K75","v":2.8},null,null,null,356000,979480,2.7513483146067417,null,222000,591270,2.6633783783783782,0.38408304498269896,null," "]
[" ","2017-12-05","2017-12-05","Safra Diesel Ltda",89040,"S-10",20000,2.86,57200,null,30000,85200,2.84,null,null,null,376000,1036680,2.757127659574468,null,222000,591270,2.6633783783783782,0.37123745819397991,null," "]
[" ","2017-12-11","2017-12-11","Maxsul Distribuidora de Combustiveis Ltda",114173,"S-10",20000,2.8849999999999998,57699.999999999993,null,50000,142900,2.8580000000000001,null,null,null,396000,1094380,2.7635858585858584,null,222000,591270,2.6633783783783782,0.35922330097087379,null," "]
[" ","2017-12-18","2017-12-18","Safra Diesel Ltda",89574,"S-10",10000,2.9,29000,null,60000,171900,2.8650000000000002,null,null,null,406000,1123380,2.7669458128078817,null,222000,591270,2.6633783783783782,0.35350318471337577,null," "]
[" ","2017-12-19","2017-12-19","Safra Diesel Ltda",89627,"S-500",11000,2.85,31350,null,71000,203250,2.862676056338028,null,null,null,406000,1123380,2.7669458128078817,null,233000,622620,2.672188841201717,0.36463223787167448,null," "]
[" ","2017-12-20","2017-12-20","Safra Diesel Ltda",89690,"S-10",20000,2.9,58000,null,91000,261250,2.8708791208791209,null,null,null,426000,1181380,2.7731924882629109,null,233000,622620,2.672188841201717,0.35356600910470409,null," "]
[" ","2017-12-27","2017-12-27","Safra Diesel Ltda",89861,"S-10",20000,2.91,58200,null,111000,319450,2.877927927927928,null,{"$f":"+K81/I$19/I$17","v":0.33415819229449273},null,446000,1239580,2.7793273542600896,null,233000,622620,2.672188841201717,0.34315169366715759,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,446000,1239580,2.7793273542600896,null,233000,622620,2.672188841201717,0.34315169366715759,null," "]
[" ","2018-01-03","2018-01-03","Safra Diesel Ltda",90043,"S-10",20000,2.97,{"$f":"+G83*H83","v":59400.000000000007},null,{"$f":"+K82+G83","v":20000},{"$f":"+L82+I83","v":59400.000000000007},{"$f":"+L83/K83","v":2.97},null,null,null,466000,1298980,2.787510729613734,null,233000,622620,2.672188841201717,0.33333333333333331,null," "]
[" ","2018-01-03","2018-01-03","Safra Diesel Ltda",90043,"S-500",10000,2.92,29200,null,30000,88600,2.9533333333333331,null,null,null,466000,1298980,2.787510729613734,null,243000,651820,2.68238683127572,0.34273624823695348,null," "]
[" ","2018-01-10","2018-01-10","Maxsul Distribuidora de Combustiveis Ltda",115979,"S-10",20000,2.9449999999999998,58900,null,50000,147500,2.95,null,null,null,486000,1357880,2.7939917695473251,null,243000,651820,2.68238683127572,0.33333333333333331,null," "]
[" ","2018-01-16","2018-01-16","Maxsul Distribuidora de Combustiveis Ltda",116379,"S-500",8000,2.9049999999999998,23240,null,58000,170740,2.943793103448276,null,null,null,486000,1357880,2.7939917695473251,null,251000,675060,2.6894820717131473,{"$f":"+U86/(+Q86+U86)","v":0.34056987788331072},null," "]
[" ","2018-01-16","2018-01-16","Maxsul Distribuidora de Combustiveis Ltda",116380,"S-10",20000,2.9649999999999999,59300,null,78000,230040,2.9492307692307693,null,null,null,506000,1417180,2.8007509881422923,null,251000,675060,2.6894820717131473,0.33157199471598414,null," "]
[" ","2018-01-23","2018-01-23","Safra Diesel Ltda",91196,"S-10",20000,2.9,58000,null,98000,288040,2.9391836734693877,null,null,null,526000,1475180,2.8045247148288972,null,251000,675060,2.6894820717131473,0.32303732303732302,null," "]
[" ","2018-01-30","2018-01-30","Safra Diesel Ltda",91195,"S-10",10000,2.9,29000,null,108000,317040,2.9355555555555557,null,null,null,536000,1504180,2.8063059701492539,null,251000,675060,2.6894820717131473,0.31893265565438372,null," "]
[" ","2018-01-30","2018-01-30","Safra Diesel Ltda",91196,"S-500",8000,2.86,22880,null,116000,339920,2.930344827586207,null,{"$f":"+K90/I$19/I$17","v":0.34921036311856896},null,536000,1504180,2.8063059701492539,null,259000,697940,2.6947490347490346,0.32578616352201256,null," "]
[" ","2018-01-31","2018-01-31","Safra Diesel Ltda",91216,"S-10",10000,2.9,{"$f":"+G91*H91","v":29000},null,126000,368920,2.9279365079365078,null,{"$f":"+K91/I$19/I$17","v":0.37931470476672141},null,546000,1533180,2.8080219780219782,null,259000,697940,2.6947490347490346,0.32173913043478258,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F92=\"s-10\",G92,0)+Q91","v":546000},{"$f":"IF($F92=\"s-10\",I92,0)+R91","v":1533180},{"$f":"+R92/Q92","v":2.8080219780219782},null,{"$f":"IF($F92=\"s-500\",G92,0)+U91","v":259000},{"$f":"IF($F92=\"s-500\",I92,0)+V91","v":697940},{"$f":"+V92/U92","v":2.6947490347490346},{"$f":"+U92/(+Q92+U92)","v":0.32173913043478258},null," "]
[" ","2018-02-06",{"$f":"+B93","v":"2018-02-06"},"Safra Diesel Ltda",91480,"S-10",20000,2.9,{"$f":"+G93*H93","v":58000},null,{"$f":"+K92+G93","v":20000},{"$f":"+L92+I93","v":58000},{"$f":"+L93/K93","v":2.9},null,null,null,566000,1591180,2.8112720848056538,null,259000,697940,2.6947490347490346,0.31393939393939396,null," "]
[" ","2018-02-12","2018-02-12","RAIZEM MIME COMBUSTIVEIS S.A.",80620,"S-500",10000,2.7802500000000001,27802.5,null,30000,85802.5,2.8600833333333333,null,null,null,566000,1591180,2.8112720848056538,null,269000,725742.5,2.6979275092936801,0.32215568862275451,null," "]
[" ","2018-02-12","2018-02-12","RAIZEM MIME COMBUSTIVEIS S.A.",80657,"S-10",20000,2.8372700000000002,56745.4,null,50000,142547.9,2.8509579999999999,null,null,null,586000,1647925.4,2.8121593856655287,null,269000,725742.5,2.6979275092936801,0.31461988304093569,null," "]
[" ","2018-02-20","2018-02-20","RAIZEM MIME COMBUSTIVEIS S.A.",80961,"S-10",20000,2.8119800000000001,56239.600000000006,null,70000,198787.5,2.8398214285714287,null,null,null,606000,1704165,2.8121534653465345,null,269000,725742.5,2.6979275092936801,0.30742857142857144,null," "]
[" ","2018-02-26","2018-02-26","RAIZEM MIME COMBUSTIVEIS S.A.",81187,"S-10",20000,2.8635299999999999,57270.6,null,90000,256058.1,2.8450899999999999,null,{"$f":"+K97/I$19/I$17","v":0.27093907483337248},null,626000,1761435.6,2.8137948881789141,null,269000,725742.5,2.6979275092936801,0.30055865921787711,null," "]
[" ","2018-02-26","2018-02-26","RAIZEM MIME COMBUSTIVEIS S.A.",81187,"S-500",5000,2.8065099999999998,14032.55,null,95000,270090.65000000002,2.8430594736842107,null,{"$f":"+K98/I$19/I$17","v":0.28599124565744871},null,626000,1761435.6,2.8137948881789141,null,274000,739775.05,2.6999089416058397,0.30444444444444446,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,626000,1761435.6,2.8137948881789141,null,274000,739775.05,2.6999089416058397,0.30444444444444446,null," "]
[" ","2018-03-05","2018-03-05","Maxsul Distribuidora de Combustiveis Ltda",119399,"S-500",5000,2.7469999999999999,13735,null,5000,13735,2.7469999999999999,null,null,null,626000,1761435.6,2.8137948881789141,null,279000,753510.05,2.7007528673835126,0.30828729281767958,null," "]
[" ","2018-03-05","2018-03-05","Maxsul Distribuidora de Combustiveis Ltda",119400,"S-10",20000,2.8069999999999999,56140,null,25000,69875,2.7949999999999999,null,null,null,646000,1817575.6,2.8135845201238392,null,279000,753510.05,2.7007528673835126,0.30162162162162159,null," "]
[" ","2018-03-09","2018-03-09","Maxsul Distribuidora de Combustiveis Ltda",119759,"S-10",20000,2.7930000000000001,55860,null,45000,125735,2.794111111111111,null,null,null,666000,1873435.6,2.8129663663663664,null,279000,753510.05,2.7007528673835126,0.29523809523809524,null," "]
[" ","2018-03-09","2018-03-09","Maxsul Distribuidora de Combustiveis Ltda",119760,"S-500",5000,2.7330000000000001,13665,null,50000,139400,2.7879999999999998,null,null,null,666000,1873435.6,2.8129663663663664,null,284000,767175.05,2.7013205985915496,0.29894736842105263,null," "]
[" ","2018-03-15","2018-03-15","Maxsul Distribuidora de Combustiveis Ltda",120204,"S-10",20000,2.7959999999999998,55920,null,70000,195320,2.7902857142857145,null,null,null,686000,1929355.6,2.8124717201166183,null,284000,767175.05,2.7013205985915496,0.29278350515463919,null," "]
[" ","2018-03-16","2018-03-16","Maxsul Distribuidora de Combustiveis Ltda",120312,"S-500",10000,2.7480000000000002,27480.000000000004,null,80000,222800,2.7850000000000001,null,null,null,686000,1929355.6,2.8124717201166183,null,294000,794655.05,2.7029083333333337,0.3,null," "]
[" ","2018-03-21","2018-03-21","Maxsul Distribuidora de Combustiveis Ltda",120611,"S-10",20000,2.8330000000000002,56660.000000000007,null,100000,279460,2.7946,null,{"$f":"+K106/I$19/I$17","v":0.30104341648152499},null,706000,1986015.6,2.8130532577903682,null,294000,794655.05,2.7029083333333337,0.29399999999999998,null," "]
[" ","2018-03-27","2018-03-27","Maxsul Distribuidora de Combustiveis Ltda",121099,"S-10",20000,2.919,58380,null,120000,337840,2.8153333333333332,null,{"$f":"+K107/I$19/I$17","v":0.36125209977782996},null,726000,2044395.6,2.8159719008264466,null,294000,794655.05,2.7029083333333337,0.28823529411764703,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]